Flat M5 3 beds 2 baths

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£115,032First Year

Profit From Rental Income

After 5 Years

£33,214

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£99,745

↗ 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	£23,496	£23,848	£24,206	£24,811	£25,432	£121,794
Total Expenses	£15,982	£16,067	£16,144	£16,246	£16,351	£80,788
Profit Before Tax	£7,514	£7,782	£8,063	£8,565	£9,081	£41,005
Profit After Tax	£6,087	£6,303	£6,531	£6,938	£7,356	£33,214
Change In Property Value	£10,846	£20,480	£23,571	£24,985	£19,863	£99,745
Net Return	£16,932	£26,783	£30,101	£31,923	£27,219	£132,959
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
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