Flat M5 2 beds 2 baths

Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£144,494First Year

Profit From Rental Income

After 5 Years

£53,908

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£114,807

↗ 26%After 5 Years

Return On Investment

117%

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	£35,208	£35,736	£36,630	£37,545	£38,672	£183,791
Total Expenses	£23,204	£23,303	£23,435	£23,570	£23,726	£117,238
Profit Before Tax	£12,004	£12,433	£13,195	£13,975	£14,946	£66,553
Profit After Tax	£9,723	£10,071	£10,688	£11,320	£12,106	£53,908
Change In Property Value	£13,371	£13,772	£26,006	£29,931	£31,727	£114,807
Net Return	£23,094	£23,843	£36,694	£41,250	£43,833	£168,715
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	25%	29%	30%	117%

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