Flat M5 2 beds 2 baths

Landmark, 2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£17,972

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£78,565

↗ 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	£19,824	£20,121	£20,624	£21,140	£21,774	£103,484
Total Expenses	£16,083	£16,159	£16,252	£16,348	£16,454	£81,296
Profit Before Tax	£3,741	£3,962	£4,372	£4,792	£5,320	£22,188
Profit After Tax	£3,030	£3,210	£3,541	£3,882	£4,310	£17,972
Change In Property Value	£9,150	£9,425	£17,797	£20,482	£21,711	£78,565
Net Return	£12,180	£12,634	£21,338	£24,364	£26,021	£96,537
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