Flat
M5
1 bed
1 bath
Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£34,581
↗ 32%After 5 Years
Change In Property Value
£87,580
↗ 26%After 5 Years
Return On Investment
114%
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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £19,390 | £19,504 | £19,641 | £19,781 | £19,936 | £98,251 |
| Profit Before Tax | £7,611 | £7,901 | £8,449 | £9,011 | £9,720 | £42,693 |
| Profit After Tax | £6,165 | £6,400 | £6,844 | £7,299 | £7,873 | £34,581 |
| Change In Property Value | £10,200 | £10,506 | £19,839 | £22,833 | £24,203 | £87,580 |
| Net Return | £16,365 | £16,906 | £26,683 | £30,132 | £32,076 | £122,161 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change