Flat
M5
1 bed
1 bath
Liverpool Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£60,700First YearProfit From Rental Income
£14,488
↗ 24%After 5 Years
Change In Property Value
£54,905
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,936 | £13,130 | £13,327 | £13,660 | £14,002 | £67,055 |
| Total Expenses | £9,696 | £9,766 | £9,827 | £9,902 | £9,978 | £49,169 |
| Profit Before Tax | £3,240 | £3,364 | £3,500 | £3,758 | £4,023 | £17,886 |
| Profit After Tax | £2,624 | £2,725 | £2,835 | £3,044 | £3,259 | £14,488 |
| Change In Property Value | £5,970 | £11,273 | £12,975 | £13,753 | £10,934 | £54,905 |
| Net Return | £8,594 | £13,998 | £15,810 | £16,797 | £14,192 | £69,392 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change