Flat
M5
3 beds
2 baths
Landmark, 2 Liverpool Street, Salford, Manchester M5
North West, England · M5
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£33,050
↗ 29%After 5 Years
Change In Property Value
£99,325
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,400 | £23,751 | £24,107 | £24,710 | £25,328 | £121,296 |
| Total Expenses | £15,923 | £16,008 | £16,085 | £16,187 | £16,291 | £80,494 |
| Profit Before Tax | £7,477 | £7,743 | £8,023 | £8,523 | £9,036 | £40,802 |
| Profit After Tax | £6,056 | £6,272 | £6,498 | £6,904 | £7,320 | £33,050 |
| Change In Property Value | £10,800 | £20,394 | £23,472 | £24,880 | £19,780 | £99,325 |
| Net Return | £16,856 | £26,666 | £29,970 | £31,784 | £27,099 | £132,375 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change