Flat M5 1 bed 1 bath

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£15,599

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

114%

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	£13,500	£13,703	£14,045	£14,396	£14,828	£70,472
Total Expenses	£10,095	£10,161	£10,238	£10,317	£10,403	£51,214
Profit Before Tax	£3,405	£3,542	£3,807	£4,079	£4,425	£19,258
Profit After Tax	£2,758	£2,869	£3,084	£3,304	£3,584	£15,599
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£7,858	£8,122	£13,003	£14,720	£15,686	£59,389
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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