Flat
M5
1 bed
1 bath
2 Liverpool Street, Salford, Manchester M5
North West, England · M5
View property listing
Initial Investment
£80,550First YearProfit From Rental Income
£21,883
↗ 27%After 5 Years
Change In Property Value
£72,563
↗ 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 | £17,100 | £17,356 | £17,617 | £18,057 | £18,509 | £88,639 |
| Total Expenses | £12,172 | £12,248 | £12,315 | £12,401 | £12,488 | £61,623 |
| Profit Before Tax | £4,928 | £5,109 | £5,302 | £5,657 | £6,020 | £27,016 |
| Profit After Tax | £3,992 | £4,138 | £4,295 | £4,582 | £4,876 | £21,883 |
| Change In Property Value | £7,890 | £14,899 | £17,147 | £18,176 | £14,450 | £72,563 |
| Net Return | £11,882 | £19,037 | £21,442 | £22,758 | £19,327 | £94,445 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change