Flat
M5
3 beds
2 baths
Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£129,221First YearProfit From Rental Income
£26,396
↗ 20%After 5 Years
Change In Property Value
£103,566
↗ 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 | £26,136 | £26,528 | £27,191 | £27,871 | £28,707 | £136,433 |
| Total Expenses | £20,565 | £20,651 | £20,760 | £20,872 | £20,998 | £103,845 |
| Profit Before Tax | £5,571 | £5,877 | £6,431 | £6,999 | £7,709 | £32,588 |
| Profit After Tax | £4,512 | £4,761 | £5,209 | £5,669 | £6,244 | £26,396 |
| Change In Property Value | £12,062 | £12,424 | £23,460 | £27,000 | £28,620 | £103,566 |
| Net Return | £16,574 | £17,184 | £28,669 | £32,670 | £34,865 | £129,963 |
| 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