Flat M5 2 beds 2 baths

Berkeley Square, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£32,439

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£82,428

↗ 26%After 5 Years

Return On Investment

114%

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	£25,416	£25,797	£26,442	£27,103	£27,916	£132,675
Total Expenses	£18,279	£18,387	£18,516	£18,649	£18,795	£92,627
Profit Before Tax	£7,137	£7,411	£7,926	£8,454	£9,121	£40,048
Profit After Tax	£5,781	£6,003	£6,420	£6,848	£7,388	£32,439
Change In Property Value	£9,600	£9,888	£18,672	£21,490	£22,779	£82,428
Net Return	£15,381	£15,891	£25,092	£28,337	£30,167	£114,868
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change