Flat M5 1 bed 1 bath

Landmark, 2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£98,933First Year

Profit From Rental Income

After 5 Years

£27,917

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£87,054

↗ 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	£20,508	£20,816	£21,128	£21,656	£22,197	£106,305
Total Expenses	£14,203	£14,284	£14,356	£14,450	£14,547	£71,840
Profit Before Tax	£6,305	£6,532	£6,772	£7,206	£7,650	£34,465
Profit After Tax	£5,107	£5,291	£5,485	£5,837	£6,197	£27,917
Change In Property Value	£9,466	£17,874	£20,572	£21,806	£17,336	£87,054
Net Return	£14,573	£23,165	£26,057	£27,643	£23,533	£114,971
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