Flat
M5
2 beds
2 baths
Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£112,372First YearProfit From Rental Income
£41,073
↗ 37%After 5 Years
Change In Property Value
£91,166
↗ 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 | £27,960 | £28,379 | £29,089 | £29,816 | £30,711 | £145,955 |
| Total Expenses | £18,838 | £18,926 | £19,040 | £19,156 | £19,288 | £95,248 |
| Profit Before Tax | £9,122 | £9,454 | £10,049 | £10,660 | £11,422 | £50,707 |
| Profit After Tax | £7,389 | £7,657 | £8,140 | £8,635 | £9,252 | £41,073 |
| Change In Property Value | £10,618 | £10,936 | £20,651 | £23,767 | £25,194 | £91,166 |
| Net Return | £18,007 | £18,594 | £28,791 | £32,402 | £34,446 | £132,239 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change