Flat M5 1 bed 1 bath

321 Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£31,113

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 26%After 5 Years

Return On Investment

119%

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	£22,236	£22,570	£23,134	£23,712	£24,423	£116,075
Total Expenses	£15,346	£15,425	£15,525	£15,627	£15,741	£77,664
Profit Before Tax	£6,890	£7,144	£7,609	£8,085	£8,683	£38,411
Profit After Tax	£5,581	£5,787	£6,163	£6,549	£7,033	£31,113
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£13,981	£14,439	£22,501	£25,352	£26,964	£103,238
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	17%	26%	29%	31%	119%

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