Flat M5 2 beds 2 baths

Berkeley Square, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£36,340

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£82,428

↗ 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	£25,284	£25,663	£26,305	£26,962	£27,771	£131,986
Total Expenses	£17,224	£17,308	£17,415	£17,525	£17,649	£87,122
Profit Before Tax	£8,060	£8,355	£8,889	£9,437	£10,123	£44,864
Profit After Tax	£6,528	£6,767	£7,200	£7,644	£8,199	£36,340
Change In Property Value	£9,600	£9,888	£18,672	£21,490	£22,779	£82,428
Net Return	£16,128	£16,655	£25,872	£29,134	£30,978	£118,768
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	17%	26%	29%	31%	118%

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