Flat M5 3 beds 2 baths

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£106,065First Year

Profit From Rental Income

After 5 Years

£30,250

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£92,676

↗ 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	£21,828	£22,155	£22,488	£23,050	£23,626	£113,147
Total Expenses	£14,990	£15,073	£15,147	£15,245	£15,346	£75,802
Profit Before Tax	£6,838	£7,082	£7,340	£7,805	£8,281	£37,345
Profit After Tax	£5,538	£5,737	£5,946	£6,322	£6,707	£30,250
Change In Property Value	£10,077	£19,029	£21,900	£23,214	£18,455	£92,676
Net Return	£15,615	£24,765	£27,846	£29,536	£25,163	£122,926
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