Flat
M5
2 beds
2 baths
Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£129,393First YearProfit From Rental Income
£26,409
↗ 20%After 5 Years
Change In Property Value
£103,693
↗ 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 | £26,160 | £26,552 | £27,216 | £27,897 | £28,734 | £136,559 |
| Total Expenses | £20,587 | £20,673 | £20,782 | £20,894 | £21,020 | £103,956 |
| Profit Before Tax | £5,573 | £5,880 | £6,434 | £7,003 | £7,713 | £32,603 |
| Profit After Tax | £4,514 | £4,763 | £5,212 | £5,672 | £6,248 | £26,409 |
| Change In Property Value | £12,077 | £12,439 | £23,489 | £27,033 | £28,655 | £103,693 |
| Net Return | £16,590 | £17,202 | £28,701 | £32,706 | £34,903 | £130,102 |
| 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