Flat M5 2 beds 2 baths

2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£109,600First Year

Profit From Rental Income

After 5 Years

£31,428

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£95,462

↗ 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	£22,488	£22,825	£23,168	£23,747	£24,341	£116,568
Total Expenses	£15,381	£15,465	£15,540	£15,640	£15,742	£77,769
Profit Before Tax	£7,107	£7,360	£7,627	£8,107	£8,598	£38,800
Profit After Tax	£5,756	£5,962	£6,178	£6,567	£6,965	£31,428
Change In Property Value	£10,380	£19,601	£22,559	£23,912	£19,010	£95,462
Net Return	£16,136	£25,563	£28,737	£30,479	£25,975	£126,890
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