Flat M5 1 bed 1 bath

Tranquillity, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£124,495First Year

Profit From Rental Income

After 5 Years

£45,919

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£100,088

↗ 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	£30,696	£31,156	£31,935	£32,734	£33,716	£160,237
Total Expenses	£20,486	£20,578	£20,698	£20,822	£20,963	£103,547
Profit Before Tax	£10,210	£10,579	£11,237	£11,912	£12,753	£56,690
Profit After Tax	£8,270	£8,569	£9,102	£9,648	£10,330	£45,919
Change In Property Value	£11,657	£12,006	£22,672	£26,094	£27,659	£100,088
Net Return	£19,927	£20,575	£31,774	£35,742	£37,989	£146,007
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	26%	29%	31%	117%

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