Flat M5 1 bed 1 bath

Bridgewater, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£54,998First Year

Profit From Rental Income

After 5 Years

£17,007

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£46,365

↗ 26%After 5 Years

Return On Investment

115%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,292	£14,506	£14,869	£15,241	£15,698	£74,606
Total Expenses	£10,571	£10,638	£10,717	£10,798	£10,887	£53,610
Profit Before Tax	£3,721	£3,868	£4,152	£4,443	£4,811	£20,996
Profit After Tax	£3,014	£3,133	£3,363	£3,598	£3,897	£17,007
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,365
Net Return	£8,414	£8,695	£13,866	£15,686	£16,710	£63,371
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change