Flat M5 1 bed 1 bath

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£47,350First Year

Profit From Rental Income

After 5 Years

£13,386

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£39,797

↗ 26%After 5 Years

Return On Investment

112%

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	£12,264	£12,448	£12,759	£13,078	£13,470	£64,020
Total Expenses	£9,356	£9,421	£9,495	£9,570	£9,652	£47,494
Profit Before Tax	£2,908	£3,027	£3,264	£3,508	£3,818	£16,526
Profit After Tax	£2,355	£2,452	£2,644	£2,841	£3,093	£13,386
Change In Property Value	£4,635	£4,774	£9,015	£10,375	£10,998	£39,797
Net Return	£6,990	£7,226	£11,659	£13,217	£14,091	£53,183
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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