Flat M5 2 beds 2 baths

Landmark, 2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£102,267First Year

Profit From Rental Income

After 5 Years

£29,034

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£89,682

↗ 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	£21,132	£21,449	£21,771	£22,315	£22,873	£109,540
Total Expenses	£14,572	£14,653	£14,727	£14,823	£14,921	£73,696
Profit Before Tax	£6,560	£6,796	£7,044	£7,492	£7,952	£35,844
Profit After Tax	£5,314	£5,504	£5,706	£6,069	£6,441	£29,034
Change In Property Value	£9,752	£18,414	£21,193	£22,465	£17,859	£89,682
Net Return	£15,065	£23,919	£26,899	£28,533	£24,300	£118,716
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