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

£18,884

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£81,276

↗ 26%After 5 Years

Return On Investment

101%

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	£21,336	£21,869	£22,525	£107,055
Total Expenses	£16,569	£16,646	£16,741	£16,838	£16,946	£83,741
Profit Before Tax	£3,939	£4,170	£4,595	£5,031	£5,579	£23,314
Profit After Tax	£3,190	£3,377	£3,722	£4,075	£4,519	£18,884
Change In Property Value	£9,466	£9,750	£18,411	£21,189	£22,460	£81,276
Net Return	£12,656	£13,127	£22,133	£25,264	£26,979	£100,160
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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