Flat
M5
2 beds
2 baths
2 Liverpool Street, Salford, Manchester M5
North West, England · M5
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£30,186
↗ 29%After 5 Years
Change In Property Value
£92,428
↗ 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 | £21,780 | £22,107 | £22,438 | £22,999 | £23,574 | £112,899 |
| Total Expenses | £14,957 | £15,039 | £15,113 | £15,211 | £15,312 | £75,632 |
| Profit Before Tax | £6,823 | £7,067 | £7,325 | £7,788 | £8,263 | £37,266 |
| Profit After Tax | £5,527 | £5,725 | £5,933 | £6,308 | £6,693 | £30,186 |
| Change In Property Value | £10,050 | £18,978 | £21,842 | £23,152 | £18,406 | £92,428 |
| Net Return | £15,577 | £24,702 | £27,775 | £29,460 | £25,099 | £122,613 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change