Flat
M5
3 beds
2 baths
Liverpool Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£111,700First YearProfit From Rental Income
£32,142
↗ 29%After 5 Years
Change In Property Value
£97,118
↗ 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 | £22,884 | £23,227 | £23,576 | £24,165 | £24,769 | £118,621 |
| Total Expenses | £15,614 | £15,698 | £15,774 | £15,875 | £15,978 | £78,939 |
| Profit Before Tax | £7,270 | £7,529 | £7,802 | £8,290 | £8,791 | £39,682 |
| Profit After Tax | £5,889 | £6,098 | £6,319 | £6,715 | £7,121 | £32,142 |
| Change In Property Value | £10,560 | £19,941 | £22,950 | £24,327 | £19,340 | £97,118 |
| Net Return | £16,449 | £26,039 | £29,269 | £31,042 | £26,461 | £129,260 |
| 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