Flat
M5
2 beds
2 baths
Liverpool Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£88,040First YearProfit From Rental Income
£28,575
↗ 32%After 5 Years
Change In Property Value
£73,258
↗ 26%After 5 Years
Return On Investment
116%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,584 | £22,923 | £23,496 | £24,083 | £24,806 | £117,892 |
| Total Expenses | £16,301 | £16,398 | £16,515 | £16,634 | £16,765 | £82,614 |
| Profit Before Tax | £6,283 | £6,524 | £6,981 | £7,449 | £8,040 | £35,278 |
| Profit After Tax | £5,089 | £5,285 | £5,655 | £6,034 | £6,513 | £28,575 |
| Change In Property Value | £8,532 | £8,788 | £16,595 | £19,099 | £20,245 | £73,258 |
| Net Return | £13,621 | £14,073 | £22,249 | £25,133 | £26,758 | £101,833 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change