Flat M5 2 beds 2 baths

Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£144,494First Year

Profit From Rental Income

After 5 Years

£30,162

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£114,807

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,968	£29,403	£30,138	£30,891	£31,818	£151,217
Total Expenses	£22,580	£22,669	£22,786	£22,905	£23,040	£113,980
Profit Before Tax	£6,388	£6,733	£7,352	£7,986	£8,777	£37,237
Profit After Tax	£5,174	£5,454	£5,955	£6,469	£7,110	£30,162
Change In Property Value	£13,371	£13,772	£26,006	£29,931	£31,727	£114,807
Net Return	£18,545	£19,226	£31,961	£36,400	£38,836	£144,968
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	13%	22%	25%	27%	100%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change