Flat M5 2 beds 1 bath

Apt 134 Bridgewater Wharf, 257 Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£23,529

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

118%

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	£18,264	£18,538	£19,001	£19,476	£20,061	£95,341
Total Expenses	£13,084	£13,160	£13,252	£13,347	£13,450	£66,293
Profit Before Tax	£5,180	£5,378	£5,749	£6,130	£6,610	£29,048
Profit After Tax	£4,196	£4,356	£4,657	£4,965	£5,354	£23,529
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£11,096	£11,463	£18,077	£20,411	£21,727	£82,774
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	26%	29%	31%	118%

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