Flat
M5
3 beds
2 baths
Tranquillity, Ordsall Lane, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£144,475First YearProfit From Rental Income
£60,933
↗ 42%After 5 Years
Change In Property Value
£114,793
↗ 26%After 5 Years
Return On Investment
122%
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 | £35,388 | £35,919 | £36,817 | £37,737 | £38,869 | £184,730 |
| Total Expenses | £21,723 | £21,787 | £21,888 | £21,991 | £22,115 | £109,504 |
| Profit Before Tax | £13,665 | £14,131 | £14,929 | £15,746 | £16,754 | £75,226 |
| Profit After Tax | £11,069 | £11,446 | £12,092 | £12,754 | £13,571 | £60,933 |
| Change In Property Value | £13,369 | £13,770 | £26,003 | £29,927 | £31,723 | £114,793 |
| Net Return | £24,438 | £25,217 | £38,095 | £42,682 | £45,294 | £175,726 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 17% | 17% | 26% | 30% | 31% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change