Flat M5 2 beds 2 baths

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£25,558

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£81,391

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,176	£19,464	£19,756	£20,249	£20,756	£99,400
Total Expenses	£13,409	£13,488	£13,558	£13,649	£13,743	£67,847
Profit Before Tax	£5,767	£5,976	£6,197	£6,600	£7,013	£31,553
Profit After Tax	£4,671	£4,840	£5,020	£5,346	£5,681	£25,558
Change In Property Value	£8,850	£16,712	£19,234	£20,388	£16,208	£81,391
Net Return	£13,521	£21,552	£24,254	£25,734	£21,889	£106,949
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	23%	26%	28%	24%	117%

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