Flat
M5
3 beds
2 baths
Landmark, 2 Liverpool Street, Salford, Manchester M5
North West, England · M5
View property listing
Initial Investment
£124,912First YearProfit From Rental Income
£25,315
↗ 20%After 5 Years
Change In Property Value
£100,395
↗ 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 | £25,332 | £25,712 | £26,355 | £27,014 | £27,824 | £132,236 |
| Total Expenses | £19,997 | £20,081 | £20,188 | £20,298 | £20,421 | £100,984 |
| Profit Before Tax | £5,335 | £5,631 | £6,167 | £6,716 | £7,403 | £31,253 |
| Profit After Tax | £4,322 | £4,561 | £4,995 | £5,440 | £5,996 | £25,315 |
| Change In Property Value | £11,693 | £12,043 | £22,742 | £26,174 | £27,744 | £100,395 |
| Net Return | £16,014 | £16,605 | £27,737 | £31,614 | £33,740 | £125,710 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change