Flat
M5
3 beds
2 baths
Liverpool Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£115,032First YearProfit From Rental Income
£22,864
↗ 20%After 5 Years
Change In Property Value
£93,123
↗ 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 | £23,496 | £23,848 | £24,445 | £25,056 | £25,807 | £122,652 |
| Total Expenses | £18,693 | £18,774 | £18,877 | £18,982 | £19,100 | £94,425 |
| Profit Before Tax | £4,803 | £5,074 | £5,568 | £6,074 | £6,708 | £28,227 |
| Profit After Tax | £3,891 | £4,110 | £4,510 | £4,920 | £5,433 | £22,864 |
| Change In Property Value | £10,846 | £11,171 | £21,095 | £24,278 | £25,735 | £93,123 |
| Net Return | £14,736 | £15,281 | £25,605 | £29,198 | £31,168 | £115,988 |
| 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