Flat
M5
2 beds
2 baths
321 Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£44,033
↗ 37%After 5 Years
Change In Property Value
£96,596
↗ 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 | £29,628 | £30,072 | £30,824 | £31,595 | £32,543 | £154,662 |
| Total Expenses | £19,841 | £19,931 | £20,050 | £20,170 | £20,308 | £100,300 |
| Profit Before Tax | £9,787 | £10,141 | £10,775 | £11,424 | £12,235 | £54,362 |
| Profit After Tax | £7,928 | £8,214 | £8,728 | £9,254 | £9,910 | £44,033 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £19,178 | £19,802 | £30,609 | £34,437 | £36,604 | £140,629 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change