Flat
M5
3 beds
2 baths
Liverpool Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£111,700First YearProfit From Rental Income
£35,858
↗ 32%After 5 Years
Change In Property Value
£90,671
↗ 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 | £27,948 | £28,367 | £29,076 | £29,803 | £30,697 | £145,892 |
| Total Expenses | £20,055 | £20,173 | £20,315 | £20,460 | £20,619 | £101,623 |
| Profit Before Tax | £7,893 | £8,194 | £8,762 | £9,344 | £10,078 | £44,270 |
| Profit After Tax | £6,393 | £6,637 | £7,097 | £7,568 | £8,163 | £35,858 |
| Change In Property Value | £10,560 | £10,877 | £20,539 | £23,639 | £25,057 | £90,671 |
| Net Return | £16,953 | £17,514 | £27,636 | £31,207 | £33,220 | £126,530 |
| 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