Flat
M5
3 beds
2 baths
Liverpool Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£106,065First YearProfit From Rental Income
£20,633
↗ 19%After 5 Years
Change In Property Value
£86,524
↗ 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 | £21,828 | £22,155 | £22,709 | £23,277 | £23,975 | £113,945 |
| Total Expenses | £17,510 | £17,588 | £17,687 | £17,787 | £17,900 | £88,472 |
| Profit Before Tax | £4,318 | £4,567 | £5,023 | £5,490 | £6,076 | £25,473 |
| Profit After Tax | £3,498 | £3,699 | £4,068 | £4,447 | £4,921 | £20,633 |
| Change In Property Value | £10,077 | £10,379 | £19,600 | £22,557 | £23,911 | £86,524 |
| Net Return | £13,575 | £14,079 | £23,668 | £27,004 | £28,832 | £107,157 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| 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