Flat M5 1 bed 1 bath

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£58,030First Year

Profit From Rental Income

After 5 Years

£13,471

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£52,449

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,360	£12,545	£12,734	£13,052	£13,378	£64,069
Total Expenses	£9,352	£9,421	£9,481	£9,554	£9,630	£47,439
Profit Before Tax	£3,008	£3,124	£3,253	£3,497	£3,748	£16,631
Profit After Tax	£2,436	£2,531	£2,635	£2,833	£3,036	£13,471
Change In Property Value	£5,703	£10,769	£12,394	£13,138	£10,445	£52,449
Net Return	£8,139	£13,300	£15,029	£15,971	£13,481	£65,920
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change