Flat M5 3 beds 2 baths

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£27,037

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 26%After 5 Years

Return On Investment

116%

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	£21,444	£21,766	£22,310	£22,868	£23,554	£111,941
Total Expenses	£15,501	£15,594	£15,705	£15,819	£15,944	£78,561
Profit Before Tax	£5,943	£6,172	£6,605	£7,049	£7,610	£33,379
Profit After Tax	£4,814	£4,999	£5,350	£5,710	£6,164	£27,037
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£12,914	£13,342	£21,104	£23,841	£25,384	£96,586
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	25%	29%	31%	116%

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