Flat M5 2 beds 2 baths

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£87,550First Year

Profit From Rental Income

After 5 Years

£28,440

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£72,898

↗ 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	£22,476	£22,813	£23,383	£23,968	£24,687	£117,328
Total Expenses	£16,223	£16,320	£16,436	£16,554	£16,685	£82,217
Profit Before Tax	£6,253	£6,494	£6,948	£7,414	£8,002	£35,111
Profit After Tax	£5,065	£5,260	£5,628	£6,005	£6,482	£28,440
Change In Property Value	£8,490	£8,745	£16,513	£19,005	£20,145	£72,898
Net Return	£13,555	£14,005	£22,141	£25,010	£26,627	£101,338
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	30%	116%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change