Flat M5 3 beds 2 baths

Landmark, 2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£124,912First Year

Profit From Rental Income

After 5 Years

£36,474

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£107,533

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,332	£25,712	£26,098	£26,750	£27,419	£131,311
Total Expenses	£17,073	£17,161	£17,241	£17,348	£17,458	£86,281
Profit Before Tax	£8,259	£8,551	£8,857	£9,402	£9,961	£45,029
Profit After Tax	£6,689	£6,926	£7,174	£7,616	£8,069	£36,474
Change In Property Value	£11,693	£22,079	£25,411	£26,936	£21,414	£107,533
Net Return	£18,382	£29,005	£32,585	£34,552	£29,483	£144,007
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

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