Flat M5 2 beds 2 baths

Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£112,372First Year

Profit From Rental Income

After 5 Years

£22,213

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£91,166

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,004	£23,349	£23,933	£24,531	£25,267	£120,084
Total Expenses	£18,342	£18,423	£18,524	£18,628	£18,744	£92,661
Profit Before Tax	£4,662	£4,926	£5,409	£5,903	£6,523	£27,423
Profit After Tax	£3,776	£3,990	£4,381	£4,782	£5,284	£22,213
Change In Property Value	£10,618	£10,936	£20,651	£23,767	£25,194	£91,166
Net Return	£14,394	£14,926	£25,032	£28,549	£30,477	£113,379
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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