Flat
M5
2 beds
1 bath
Bridgewater Point, Ordsall Lane, Salford, Lancashire M5
North West, England · M5
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£10,666
↗ 21%After 5 Years
Change In Property Value
£42,502
↗ 26%After 5 Years
Return On Investment
105%
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 | £13,104 | £13,301 | £13,633 | £13,974 | £14,393 | £68,405 |
| Total Expenses | £10,857 | £10,945 | £11,043 | £11,143 | £11,249 | £55,237 |
| Profit Before Tax | £2,247 | £2,355 | £2,590 | £2,831 | £3,144 | £13,167 |
| Profit After Tax | £1,820 | £1,908 | £2,098 | £2,293 | £2,547 | £10,666 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £6,770 | £7,006 | £11,726 | £13,374 | £14,292 | £53,168 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change