Flat M5 1 bed 1 bath

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£51,850First Year

Profit From Rental Income

After 5 Years

£15,580

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£43,661

↗ 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	£13,464	£13,666	£14,008	£14,358	£14,789	£70,284
Total Expenses	£10,062	£10,128	£10,205	£10,284	£10,369	£51,049
Profit Before Tax	£3,402	£3,538	£3,802	£4,074	£4,419	£19,235
Profit After Tax	£2,755	£2,866	£3,080	£3,300	£3,579	£15,580
Change In Property Value	£5,085	£5,238	£9,890	£11,383	£12,066	£43,661
Net Return	£7,840	£8,103	£12,970	£14,683	£15,645	£59,241
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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