Flat M5 1 bed 2 baths

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£60,175First Year

Profit From Rental Income

After 5 Years

£19,166

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£50,809

↗ 26%After 5 Years

Return On Investment

116%

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	£15,588	£15,822	£16,217	£16,623	£17,121	£81,371
Total Expenses	£11,385	£11,454	£11,537	£11,621	£11,714	£57,710
Profit Before Tax	£4,203	£4,368	£4,681	£5,002	£5,408	£23,662
Profit After Tax	£3,405	£3,538	£3,791	£4,051	£4,380	£19,166
Change In Property Value	£5,918	£6,095	£11,509	£13,246	£14,041	£50,809
Net Return	£9,322	£9,633	£15,301	£17,298	£18,422	£69,975
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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