Flat
M5
2 beds
2 baths
Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£136,445First YearProfit From Rental Income
£50,708
↗ 37%After 5 Years
Change In Property Value
£108,883
↗ 26%After 5 Years
Return On Investment
117%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,396 | £33,897 | £34,744 | £35,613 | £36,681 | £174,332 |
| Total Expenses | £22,110 | £22,206 | £22,334 | £22,465 | £22,614 | £111,730 |
| Profit Before Tax | £11,286 | £11,691 | £12,410 | £13,148 | £14,067 | £62,602 |
| Profit After Tax | £9,141 | £9,469 | £10,052 | £10,650 | £11,394 | £50,708 |
| Change In Property Value | £12,681 | £13,061 | £24,664 | £28,386 | £30,090 | £108,883 |
| Net Return | £21,822 | £22,531 | £34,717 | £39,036 | £41,484 | £159,590 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 25% | 29% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change