Flat
M5
1 bed
1 bath
Liverpool Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£60,805First YearProfit From Rental Income
£14,533
↗ 24%After 5 Years
Change In Property Value
£55,001
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,960 | £13,154 | £13,352 | £13,686 | £14,028 | £67,179 |
| Total Expenses | £9,710 | £9,780 | £9,840 | £9,915 | £9,992 | £49,238 |
| Profit Before Tax | £3,250 | £3,375 | £3,511 | £3,770 | £4,035 | £17,942 |
| Profit After Tax | £2,632 | £2,734 | £2,844 | £3,054 | £3,269 | £14,533 |
| Change In Property Value | £5,981 | £11,293 | £12,997 | £13,777 | £10,953 | £55,001 |
| Net Return | £8,613 | £14,027 | £15,842 | £16,831 | £14,222 | £69,534 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change