Flat M5 3 beds 2 baths

Tranquillity, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£144,475First Year

Profit From Rental Income

After 5 Years

£53,916

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£114,793

↗ 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	£35,208	£35,736	£36,630	£37,545	£38,672	£183,791
Total Expenses	£23,202	£23,301	£23,433	£23,568	£23,724	£117,227
Profit Before Tax	£12,006	£12,436	£13,197	£13,977	£14,948	£66,564
Profit After Tax	£9,725	£10,073	£10,689	£11,321	£12,108	£53,916
Change In Property Value	£13,369	£13,770	£26,003	£29,927	£31,723	£114,793
Net Return	£23,094	£23,843	£36,692	£41,249	£43,831	£168,709
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	25%	29%	30%	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