Flat M5 2 beds 2 baths

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£24,425

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 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	£18,564	£18,842	£19,314	£19,796	£20,390	£96,907
Total Expenses	£13,180	£13,254	£13,344	£13,436	£13,538	£66,752
Profit Before Tax	£5,384	£5,589	£5,970	£6,360	£6,852	£30,155
Profit After Tax	£4,361	£4,527	£4,835	£5,152	£5,550	£24,425
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£11,411	£11,788	£18,547	£20,933	£22,279	£84,959
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	26%	29%	31%	119%

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