Flat M5 2 beds 2 baths

Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£129,393First Year

Profit From Rental Income

After 5 Years

£54,842

↗ 42%After 5 Years

Change In Property Value

After 5 Years

£103,693

↗ 26%After 5 Years

Return On Investment

123%

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	£31,968	£32,448	£33,259	£34,090	£35,113	£166,877
Total Expenses	£19,671	£19,731	£19,823	£19,917	£20,030	£99,171
Profit Before Tax	£12,297	£12,717	£13,436	£14,173	£15,083	£67,707
Profit After Tax	£9,960	£10,301	£10,883	£11,481	£12,217	£54,842
Change In Property Value	£12,077	£12,439	£23,489	£27,033	£28,655	£103,693
Net Return	£22,037	£22,740	£34,372	£38,514	£40,873	£158,535
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	17%	18%	27%	30%	32%	123%

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