Flat M5 1 bed 1 bath

2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£80,550First Year

Profit From Rental Income

After 5 Years

£26,248

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£67,746

↗ 26%After 5 Years

Return On Investment

117%

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	£20,880	£21,193	£21,723	£22,266	£22,934	£108,996
Total Expenses	£15,112	£15,202	£15,311	£15,422	£15,544	£76,591
Profit Before Tax	£5,768	£5,991	£6,412	£6,844	£7,390	£32,405
Profit After Tax	£4,672	£4,853	£5,194	£5,544	£5,986	£26,248
Change In Property Value	£7,890	£8,127	£15,346	£17,662	£18,721	£67,746
Net Return	£12,562	£12,979	£20,540	£23,205	£24,707	£93,994
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	25%	29%	31%	117%

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