Flat M5 1 bed 1 bath

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£64,060First Year

Profit From Rental Income

After 5 Years

£15,794

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£57,995

↗ 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	£13,668	£13,873	£14,081	£14,433	£14,794	£70,849
Total Expenses	£10,130	£10,200	£10,262	£10,339	£10,418	£51,350
Profit Before Tax	£3,538	£3,673	£3,819	£4,094	£4,376	£19,499
Profit After Tax	£2,866	£2,975	£3,093	£3,316	£3,544	£15,794
Change In Property Value	£6,306	£11,908	£13,705	£14,527	£11,549	£57,995
Net Return	£9,172	£14,883	£16,798	£17,843	£15,094	£73,789
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	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