Flat M5 2 beds 2 baths

Landmark, 2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£26,703

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£84,150

↗ 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	£19,824	£20,121	£20,423	£20,934	£21,457	£102,759
Total Expenses	£13,796	£13,876	£13,947	£14,040	£14,135	£69,792
Profit Before Tax	£6,028	£6,246	£6,476	£6,894	£7,323	£32,967
Profit After Tax	£4,883	£5,059	£5,246	£5,584	£5,931	£26,703
Change In Property Value	£9,150	£17,278	£19,886	£21,079	£16,758	£84,150
Net Return	£14,033	£22,337	£25,132	£26,663	£22,689	£110,854
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