Flat M5 2 beds 2 baths

2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£109,600First Year

Profit From Rental Income

After 5 Years

£21,522

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£89,126

↗ 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	£22,488	£22,825	£23,396	£23,981	£24,700	£117,390
Total Expenses	£17,976	£18,056	£18,156	£18,258	£18,373	£90,820
Profit Before Tax	£4,512	£4,769	£5,240	£5,722	£6,327	£26,570
Profit After Tax	£3,654	£3,863	£4,244	£4,635	£5,125	£21,522
Change In Property Value	£10,380	£10,691	£20,189	£23,236	£24,630	£89,126
Net Return	£14,034	£14,554	£24,433	£27,871	£29,755	£110,648
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