Flat M5 3 beds 2 baths

Tranquillity, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£139,968First Year

Profit From Rental Income

After 5 Years

£59,121

↗ 42%After 5 Years

Change In Property Value

After 5 Years

£111,476

↗ 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	£34,368	£34,884	£35,756	£36,649	£37,749	£179,406
Total Expenses	£21,110	£21,173	£21,271	£21,371	£21,492	£106,417
Profit Before Tax	£13,258	£13,711	£14,485	£15,278	£16,257	£72,989
Profit After Tax	£10,739	£11,106	£11,733	£12,375	£13,168	£59,121
Change In Property Value	£12,983	£13,372	£25,252	£29,062	£30,806	£111,476
Net Return	£23,722	£24,478	£36,984	£41,438	£43,974	£170,596
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	17%	17%	26%	30%	31%	122%

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