Flat
M5
3 beds
2 baths
Berkley Square, 321 Ordshall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£38,376
↗ 32%After 5 Years
Change In Property Value
£96,596
↗ 26%After 5 Years
Return On Investment
113%
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 | £29,784 | £30,231 | £30,987 | £31,761 | £32,714 | £155,477 |
| Total Expenses | £21,335 | £21,459 | £21,609 | £21,763 | £21,933 | £108,099 |
| Profit Before Tax | £8,449 | £8,772 | £9,377 | £9,998 | £10,781 | £47,377 |
| Profit After Tax | £6,844 | £7,105 | £7,595 | £8,098 | £8,733 | £38,376 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £18,094 | £18,692 | £29,476 | £33,281 | £35,427 | £134,971 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change