Flat
M5
3 beds
2 baths
321 Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£51,023
↗ 37%After 5 Years
Change In Property Value
£109,475
↗ 26%After 5 Years
Return On Investment
117%
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 | £33,576 | £34,080 | £34,932 | £35,805 | £36,879 | £175,271 |
| Total Expenses | £22,219 | £22,316 | £22,444 | £22,575 | £22,725 | £112,280 |
| Profit Before Tax | £11,357 | £11,764 | £12,488 | £13,230 | £14,154 | £62,991 |
| Profit After Tax | £9,199 | £9,529 | £10,115 | £10,716 | £11,465 | £51,023 |
| Change In Property Value | £12,750 | £13,133 | £24,799 | £28,541 | £30,253 | £109,475 |
| Net Return | £21,949 | £22,661 | £34,914 | £39,257 | £41,718 | £160,498 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 25% | 29% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change