Flat
M5
3 beds
2 baths
Liverpool Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£115,032First YearProfit From Rental Income
£36,884
↗ 32%After 5 Years
Change In Property Value
£93,123
↗ 26%After 5 Years
Return On Investment
113%
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 | £28,704 | £29,135 | £29,863 | £30,609 | £31,528 | £149,839 |
| Total Expenses | £20,585 | £20,705 | £20,851 | £20,999 | £21,163 | £104,303 |
| Profit Before Tax | £8,119 | £8,429 | £9,012 | £9,610 | £10,365 | £45,536 |
| Profit After Tax | £6,577 | £6,828 | £7,300 | £7,784 | £8,396 | £36,884 |
| Change In Property Value | £10,846 | £11,171 | £21,095 | £24,278 | £25,735 | £93,123 |
| Net Return | £17,422 | £17,999 | £28,395 | £32,062 | £34,130 | £130,008 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change