Flat
M5
1 bed
1 bath
Berkeley Square Manchester, Ordsall Ln Salford M5
North West, England · M5
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£31,415
↗ 36%After 5 Years
Change In Property Value
£73,413
↗ 26%After 5 Years
Return On Investment
119%
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 | £22,512 | £22,850 | £23,421 | £24,006 | £24,727 | £117,516 |
| Total Expenses | £15,559 | £15,638 | £15,738 | £15,841 | £15,956 | £78,732 |
| Profit Before Tax | £6,953 | £7,211 | £7,682 | £8,166 | £8,771 | £38,784 |
| Profit After Tax | £5,632 | £5,841 | £6,223 | £6,614 | £7,105 | £31,415 |
| Change In Property Value | £8,550 | £8,807 | £16,630 | £19,139 | £20,288 | £73,413 |
| Net Return | £14,182 | £14,648 | £22,852 | £25,753 | £27,392 | £104,828 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change