Flat M5 2 beds 2 baths

Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£136,445First Year

Profit From Rental Income

After 5 Years

£28,194

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£108,883

↗ 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	£27,480	£27,892	£28,590	£29,304	£30,183	£143,449
Total Expenses	£21,519	£21,606	£21,719	£21,834	£21,964	£108,641
Profit Before Tax	£5,961	£6,286	£6,871	£7,470	£8,219	£34,808
Profit After Tax	£4,829	£5,092	£5,565	£6,051	£6,657	£28,194
Change In Property Value	£12,681	£13,061	£24,664	£28,386	£30,090	£108,883
Net Return	£17,510	£18,153	£30,230	£34,437	£36,747	£137,077
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