Flat M5 3 beds 2 baths

Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£129,221First Year

Profit From Rental Income

After 5 Years

£54,784

↗ 42%After 5 Years

Change In Property Value

After 5 Years

£103,566

↗ 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	£31,932	£32,411	£33,221	£34,052	£35,073	£166,689
Total Expenses	£19,648	£19,707	£19,799	£19,893	£20,006	£99,054
Profit Before Tax	£12,284	£12,704	£13,422	£14,158	£15,067	£67,635
Profit After Tax	£9,950	£10,290	£10,872	£11,468	£12,204	£54,784
Change In Property Value	£12,062	£12,424	£23,460	£27,000	£28,620	£103,566
Net Return	£22,012	£22,714	£34,332	£38,469	£40,825	£158,351
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