Flat
M5
2 beds
2 baths
Berkley Square, 321 Ordshall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£34,933
↗ 36%After 5 Years
Change In Property Value
£79,853
↗ 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 | £24,492 | £24,859 | £25,481 | £26,118 | £26,901 | £127,852 |
| Total Expenses | £16,748 | £16,831 | £16,936 | £17,044 | £17,165 | £84,725 |
| Profit Before Tax | £7,744 | £8,028 | £8,545 | £9,074 | £9,737 | £43,127 |
| Profit After Tax | £6,272 | £6,503 | £6,921 | £7,350 | £7,887 | £34,933 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £15,572 | £16,082 | £25,009 | £28,168 | £29,954 | £114,785 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| 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