Flat M5 2 beds 2 baths

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£88,040First Year

Profit From Rental Income

After 5 Years

£24,354

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£78,467

↗ 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	£18,492	£18,769	£19,051	£19,527	£20,015	£95,855
Total Expenses	£13,000	£13,078	£13,147	£13,236	£13,328	£65,788
Profit Before Tax	£5,492	£5,692	£5,904	£6,291	£6,688	£30,067
Profit After Tax	£4,449	£4,610	£4,782	£5,096	£5,417	£24,354
Change In Property Value	£8,532	£16,111	£18,543	£19,655	£15,626	£78,467
Net Return	£12,981	£20,722	£23,325	£24,751	£21,043	£102,821
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	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