Flat
M5
2 beds
2 baths
Tranquillity, Ordsall Lane, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£134,633First YearProfit From Rental Income
£49,987
↗ 37%After 5 Years
Change In Property Value
£107,550
↗ 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 | £32,988 | £33,483 | £34,320 | £35,178 | £36,233 | £172,202 |
| Total Expenses | £21,864 | £21,960 | £22,086 | £22,216 | £22,364 | £110,490 |
| Profit Before Tax | £11,124 | £11,523 | £12,234 | £12,962 | £13,869 | £61,712 |
| Profit After Tax | £9,010 | £9,334 | £9,909 | £10,499 | £11,234 | £49,987 |
| Change In Property Value | £12,526 | £12,902 | £24,362 | £28,039 | £29,721 | £107,550 |
| Net Return | £21,536 | £22,235 | £34,272 | £38,538 | £40,955 | £157,536 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 25% | 29% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change