Flat
M5
3 beds
2 baths
Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£80,987First YearProfit From Rental Income
£28,539
↗ 35%After 5 Years
Change In Property Value
£68,068
↗ 26%After 5 Years
Return On Investment
119%
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 | £20,880 | £21,193 | £21,723 | £22,266 | £22,934 | £108,996 |
| Total Expenses | £14,572 | £14,649 | £14,745 | £14,844 | £14,953 | £73,764 |
| Profit Before Tax | £6,308 | £6,544 | £6,978 | £7,423 | £7,981 | £35,233 |
| Profit After Tax | £5,109 | £5,300 | £5,652 | £6,012 | £6,465 | £28,539 |
| Change In Property Value | £7,928 | £8,165 | £15,419 | £17,746 | £18,810 | £68,068 |
| Net Return | £13,037 | £13,466 | £21,071 | £23,758 | £25,275 | £96,606 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change