Flat M5 2 beds 2 baths

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£87,550First Year

Profit From Rental Income

After 5 Years

£24,174

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£78,081

↗ 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	£18,396	£18,672	£18,952	£19,426	£19,911	£95,357
Total Expenses	£12,945	£13,023	£13,092	£13,181	£13,272	£65,513
Profit Before Tax	£5,451	£5,649	£5,860	£6,245	£6,639	£29,845
Profit After Tax	£4,415	£4,576	£4,747	£5,058	£5,378	£24,174
Change In Property Value	£8,490	£16,032	£18,451	£19,558	£15,549	£78,081
Net Return	£12,905	£20,608	£23,198	£24,617	£20,927	£102,255
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