Flat
M5
4 beds
1 bath
Bridgewater, Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£42,125
↗ 32%After 5 Years
Change In Property Value
£105,611
↗ 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 | £32,556 | £33,044 | £33,870 | £34,717 | £35,759 | £169,947 |
| Total Expenses | £23,278 | £23,414 | £23,577 | £23,744 | £23,928 | £117,941 |
| Profit Before Tax | £9,278 | £9,631 | £10,294 | £10,973 | £11,831 | £52,006 |
| Profit After Tax | £7,515 | £7,801 | £8,338 | £8,888 | £9,583 | £42,125 |
| Change In Property Value | £12,300 | £12,669 | £23,923 | £27,534 | £29,186 | £105,611 |
| Net Return | £19,815 | £20,470 | £32,261 | £36,422 | £38,768 | £147,736 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 24% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change