Flat M5 1 bed 1 bath

Quay 5, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£9,742

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

108%

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	£10,272	£10,426	£10,687	£10,954	£11,283	£53,621
Total Expenses	£8,185	£8,246	£8,315	£8,386	£8,461	£41,594
Profit Before Tax	£2,087	£2,180	£2,371	£2,568	£2,821	£12,027
Profit After Tax	£1,691	£1,766	£1,921	£2,080	£2,285	£9,742
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£5,591	£5,783	£9,506	£10,810	£11,539	£43,228
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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