Flat M5 2 beds 2 baths

Landmark, 2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£111,175First Year

Profit From Rental Income

After 5 Years

£31,975

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£96,704

↗ 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	£22,788	£23,130	£23,477	£24,064	£24,665	£118,124
Total Expenses	£15,556	£15,640	£15,716	£15,817	£15,919	£78,648
Profit Before Tax	£7,232	£7,490	£7,761	£8,247	£8,746	£39,475
Profit After Tax	£5,858	£6,066	£6,286	£6,680	£7,084	£31,975
Change In Property Value	£10,515	£19,856	£22,852	£24,223	£19,258	£96,704
Net Return	£16,373	£25,922	£29,138	£30,904	£26,342	£128,679
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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