Flat M5 2 beds 2 baths

Landmark, 2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£98,960First Year

Profit From Rental Income

After 5 Years

£27,952

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£87,075

↗ 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	£20,520	£20,828	£21,140	£21,669	£22,210	£106,367
Total Expenses	£14,206	£14,287	£14,359	£14,454	£14,551	£71,858
Profit Before Tax	£6,314	£6,541	£6,781	£7,215	£7,659	£34,509
Profit After Tax	£5,114	£5,298	£5,492	£5,844	£6,204	£27,952
Change In Property Value	£9,468	£17,879	£20,577	£21,811	£17,340	£87,075
Net Return	£14,582	£23,177	£26,069	£27,655	£23,544	£115,027
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
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