Flat
M5
3 beds
1 bath
Bridgewater, Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£122,372First YearProfit From Rental Income
£45,067
↗ 37%After 5 Years
Change In Property Value
£98,526
↗ 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 | £30,216 | £30,669 | £31,436 | £32,222 | £33,189 | £157,732 |
| Total Expenses | £20,197 | £20,288 | £20,408 | £20,531 | £20,670 | £102,094 |
| Profit Before Tax | £10,019 | £10,381 | £11,028 | £11,691 | £12,519 | £55,638 |
| Profit After Tax | £8,115 | £8,408 | £8,933 | £9,470 | £10,140 | £45,067 |
| Change In Property Value | £11,475 | £11,819 | £22,318 | £25,686 | £27,228 | £98,526 |
| Net Return | £19,590 | £20,228 | £31,251 | £35,156 | £37,368 | £143,593 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change