Flat M5 3 beds 2 baths

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£111,700First Year

Profit From Rental Income

After 5 Years

£22,065

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£90,671

↗ 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	£22,884	£23,227	£23,808	£24,403	£25,135	£119,458
Total Expenses	£18,254	£18,334	£18,435	£18,539	£18,655	£92,217
Profit Before Tax	£4,630	£4,893	£5,373	£5,864	£6,481	£27,241
Profit After Tax	£3,750	£3,963	£4,352	£4,750	£5,249	£22,065
Change In Property Value	£10,560	£10,877	£20,539	£23,639	£25,057	£90,671
Net Return	£14,310	£14,840	£24,891	£28,389	£30,306	£112,736
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	22%	25%	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