Flat M5 2 beds 2 baths

Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£112,372First Year

Profit From Rental Income

After 5 Years

£47,953

↗ 43%After 5 Years

Change In Property Value

After 5 Years

£91,166

↗ 26%After 5 Years

Return On Investment

124%

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	£28,104	£28,526	£29,239	£29,970	£30,869	£146,707
Total Expenses	£17,355	£17,409	£17,491	£17,575	£17,676	£87,506
Profit Before Tax	£10,749	£11,117	£11,748	£12,395	£13,193	£59,201
Profit After Tax	£8,707	£9,004	£9,516	£10,040	£10,686	£47,953
Change In Property Value	£10,618	£10,936	£20,651	£23,767	£25,194	£91,166
Net Return	£19,324	£19,941	£30,167	£33,807	£35,880	£139,118
Return From Rental Income (%)	8%	8%	8%	9%	10%	43%
Total Net Return (%)	17%	18%	27%	30%	32%	124%

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