Flat M5 2 beds 2 baths

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£86,920First Year

Profit From Rental Income

After 5 Years

£23,955

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£77,584

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,276	£18,550	£18,828	£19,299	£19,782	£94,735
Total Expenses	£12,875	£12,953	£13,021	£13,110	£13,201	£65,161
Profit Before Tax	£5,401	£5,598	£5,807	£6,189	£6,580	£29,574
Profit After Tax	£4,375	£4,534	£4,704	£5,013	£5,330	£23,955
Change In Property Value	£8,436	£15,930	£18,334	£19,434	£15,450	£77,584
Net Return	£12,811	£20,464	£23,038	£24,447	£20,780	£101,539
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

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