Flat
M5
2 beds
2 baths
Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£111,085First YearProfit From Rental Income
£21,890
↗ 20%After 5 Years
Change In Property Value
£90,219
↗ 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 | £22,764 | £23,105 | £23,683 | £24,275 | £25,003 | £118,831 |
| Total Expenses | £18,172 | £18,253 | £18,353 | £18,456 | £18,572 | £91,806 |
| Profit Before Tax | £4,592 | £4,853 | £5,330 | £5,819 | £6,432 | £27,025 |
| Profit After Tax | £3,719 | £3,931 | £4,317 | £4,713 | £5,210 | £21,890 |
| Change In Property Value | £10,507 | £10,823 | £20,437 | £23,521 | £24,932 | £90,219 |
| Net Return | £14,227 | £14,753 | £24,754 | £28,234 | £30,142 | £112,109 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change