Flat
M5
2 beds
2 baths
Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£30,008
↗ 35%After 5 Years
Change In Property Value
£70,837
↗ 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 | £21,720 | £22,046 | £22,597 | £23,162 | £23,857 | £113,381 |
| Total Expenses | £15,083 | £15,161 | £15,259 | £15,360 | £15,472 | £76,335 |
| Profit Before Tax | £6,637 | £6,885 | £7,338 | £7,802 | £8,385 | £37,047 |
| Profit After Tax | £5,376 | £5,577 | £5,944 | £6,320 | £6,792 | £30,008 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £13,626 | £14,074 | £21,990 | £24,787 | £26,367 | £100,845 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| 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