Flat M5 2 beds 2 baths

Landmark, 2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£111,175First Year

Profit From Rental Income

After 5 Years

£21,941

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£90,285

↗ 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	£22,788	£23,130	£23,708	£24,301	£25,030	£118,956
Total Expenses	£18,185	£18,265	£18,366	£18,469	£18,585	£91,869
Profit Before Tax	£4,603	£4,865	£5,342	£5,832	£6,445	£27,087
Profit After Tax	£3,729	£3,940	£4,327	£4,724	£5,221	£21,941
Change In Property Value	£10,515	£10,830	£20,451	£23,538	£24,950	£90,285
Net Return	£14,244	£14,771	£24,779	£28,262	£30,171	£112,225
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