Flat M5 3 beds 2 baths

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£80,987First Year

Profit From Rental Income

After 5 Years

£26,416

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£68,068

↗ 26%After 5 Years

Return On Investment

117%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£15,182	£15,273	£15,382	£15,494	£15,616	£76,948
Profit Before Tax	£5,806	£6,030	£6,453	£6,887	£7,436	£32,613
Profit After Tax	£4,703	£4,884	£5,227	£5,579	£6,023	£26,416
Change In Property Value	£7,928	£8,165	£15,419	£17,746	£18,810	£68,068
Net Return	£12,630	£13,049	£20,646	£23,325	£24,834	£94,484
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	25%	29%	31%	117%

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