Flat
M5
1 bed
1 bath
Tranquillity, Ordsall Lane, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£87,711First YearProfit From Rental Income
£31,205
↗ 36%After 5 Years
Change In Property Value
£73,017
↗ 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 | £22,392 | £22,728 | £23,296 | £23,878 | £24,595 | £116,889 |
| Total Expenses | £15,486 | £15,565 | £15,665 | £15,767 | £15,881 | £78,364 |
| Profit Before Tax | £6,906 | £7,163 | £7,631 | £8,111 | £8,714 | £38,525 |
| Profit After Tax | £5,594 | £5,802 | £6,181 | £6,570 | £7,058 | £31,205 |
| Change In Property Value | £8,504 | £8,759 | £16,540 | £19,036 | £20,178 | £73,017 |
| Net Return | £14,098 | £14,561 | £22,721 | £25,606 | £27,236 | £104,222 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change