Flat
M5
3 beds
2 baths
Berkeley Square, Ordsall Lane, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£129,221First YearProfit From Rental Income
£47,814
↗ 37%After 5 Years
Change In Property Value
£103,566
↗ 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 | £31,764 | £32,240 | £33,046 | £33,873 | £34,889 | £165,812 |
| Total Expenses | £21,128 | £21,222 | £21,345 | £21,472 | £21,616 | £106,783 |
| Profit Before Tax | £10,636 | £11,019 | £11,701 | £12,401 | £13,273 | £59,029 |
| Profit After Tax | £8,615 | £8,925 | £9,478 | £10,045 | £10,751 | £47,814 |
| Change In Property Value | £12,062 | £12,424 | £23,460 | £27,000 | £28,620 | £103,566 |
| Net Return | £20,677 | £21,349 | £32,938 | £37,045 | £39,371 | £151,380 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 25% | 29% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change