Flat M5 1 bed 1 bath

Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£85,829First Year

Profit From Rental Income

After 5 Years

£15,630

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£71,631

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,072	£18,343	£18,802	£19,272	£19,850	£94,338
Total Expenses	£14,840	£14,913	£15,002	£15,093	£15,193	£75,042
Profit Before Tax	£3,232	£3,430	£3,800	£4,179	£4,656	£19,296
Profit After Tax	£2,618	£2,778	£3,078	£3,385	£3,772	£15,630
Change In Property Value	£8,343	£8,593	£16,226	£18,675	£19,795	£71,631
Net Return	£10,960	£11,371	£19,304	£22,059	£23,567	£87,261
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	22%	26%	27%	102%

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