Flat
M5
4 beds
1 bath
Bridgewater, Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£48,912
↗ 37%After 5 Years
Change In Property Value
£105,611
↗ 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 | £32,388 | £32,874 | £33,696 | £34,538 | £35,574 | £169,070 |
| Total Expenses | £21,506 | £21,600 | £21,725 | £21,853 | £22,000 | £108,684 |
| Profit Before Tax | £10,882 | £11,274 | £11,970 | £12,685 | £13,575 | £60,386 |
| Profit After Tax | £8,815 | £9,132 | £9,696 | £10,275 | £10,995 | £48,912 |
| Change In Property Value | £12,300 | £12,669 | £23,923 | £27,534 | £29,186 | £105,611 |
| Net Return | £21,115 | £21,801 | £33,619 | £37,808 | £40,181 | £154,524 |
| 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