Flat M5 2 beds 2 baths

Tranquillity, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£109,240First Year

Profit From Rental Income

After 5 Years

£46,696

↗ 43%After 5 Years

Change In Property Value

After 5 Years

£88,862

↗ 26%After 5 Years

Return On Investment

124%

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	£27,396	£27,807	£28,502	£29,215	£30,091	£143,011
Total Expenses	£16,929	£16,982	£17,062	£17,145	£17,243	£85,362
Profit Before Tax	£10,467	£10,825	£11,440	£12,070	£12,848	£57,649
Profit After Tax	£8,478	£8,768	£9,266	£9,777	£10,407	£46,696
Change In Property Value	£10,349	£10,660	£20,129	£23,167	£24,557	£88,862
Net Return	£18,827	£19,428	£29,395	£32,943	£34,964	£135,557
Return From Rental Income (%)	8%	8%	8%	9%	10%	43%
Total Net Return (%)	17%	18%	27%	30%	32%	124%

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