Flat M5 1 bed 1 bath

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£58,030First Year

Profit From Rental Income

After 5 Years

£8,031

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£48,968

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,360	£12,545	£12,859	£13,181	£13,576	£64,521
Total Expenses	£10,778	£10,843	£10,917	£10,993	£11,075	£54,606
Profit Before Tax	£1,582	£1,703	£1,942	£2,187	£2,501	£9,914
Profit After Tax	£1,281	£1,379	£1,573	£1,772	£2,026	£8,031
Change In Property Value	£5,703	£5,874	£11,092	£12,766	£13,532	£48,968
Net Return	£6,984	£7,253	£12,665	£14,538	£15,558	£56,998
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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