Flat M5 2 beds 2 baths

Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£111,085First Year

Profit From Rental Income

After 5 Years

£40,567

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£90,219

↗ 26%After 5 Years

Return On Investment

118%

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	£27,672	£28,087	£28,789	£29,509	£30,394	£144,452
Total Expenses	£18,663	£18,751	£18,864	£18,980	£19,111	£94,368
Profit Before Tax	£9,009	£9,336	£9,925	£10,529	£11,283	£50,083
Profit After Tax	£7,297	£7,562	£8,040	£8,529	£9,140	£40,567
Change In Property Value	£10,507	£10,823	£20,437	£23,521	£24,932	£90,219
Net Return	£17,805	£18,385	£28,476	£32,049	£34,071	£130,787
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	26%	29%	31%	118%

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