Flat M5 1 bed 1 bath

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£47,350First Year

Profit From Rental Income

After 5 Years

£13,157

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£39,797

↗ 26%After 5 Years

Return On Investment

112%

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	£12,204	£12,387	£12,697	£13,014	£13,405	£63,707
Total Expenses	£9,350	£9,414	£9,488	£9,564	£9,646	£47,463
Profit Before Tax	£2,854	£2,973	£3,208	£3,450	£3,759	£16,244
Profit After Tax	£2,312	£2,408	£2,599	£2,795	£3,045	£13,157
Change In Property Value	£4,635	£4,774	£9,015	£10,375	£10,998	£39,797
Net Return	£6,947	£7,182	£11,614	£13,170	£14,043	£52,955
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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