Flat
M5
3 beds
2 baths
Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£30,711
↗ 36%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
119%
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 | £22,116 | £22,448 | £23,009 | £23,584 | £24,292 | £115,449 |
| Total Expenses | £15,321 | £15,400 | £15,499 | £15,600 | £15,714 | £77,533 |
| Profit Before Tax | £6,795 | £7,048 | £7,510 | £7,984 | £8,578 | £37,915 |
| Profit After Tax | £5,504 | £5,709 | £6,083 | £6,467 | £6,948 | £30,711 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £13,904 | £14,361 | £22,421 | £25,270 | £26,880 | £102,836 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change