Flat M5 3 beds 2 baths

Landmark, 2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£124,912First Year

Profit From Rental Income

After 5 Years

£39,940

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£100,395

↗ 26%After 5 Years

Return On Investment

112%

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	£30,948	£31,412	£32,198	£33,002	£33,993	£161,553
Total Expenses	£22,153	£22,282	£22,438	£22,597	£22,773	£112,244
Profit Before Tax	£8,795	£9,130	£9,760	£10,405	£11,220	£49,309
Profit After Tax	£7,124	£7,395	£7,905	£8,428	£9,088	£39,940
Change In Property Value	£11,693	£12,043	£22,742	£26,174	£27,744	£100,395
Net Return	£18,816	£19,439	£30,647	£34,602	£36,832	£140,335
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	29%	112%

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