Flat M5 1 bed 1 bath

The Landmark, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£15,287

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 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	£13,896	£14,104	£14,457	£14,818	£15,263	£72,539
Total Expenses	£10,573	£10,645	£10,728	£10,814	£10,906	£53,666
Profit Before Tax	£3,323	£3,459	£3,729	£4,005	£4,357	£18,873
Profit After Tax	£2,692	£2,802	£3,020	£3,244	£3,529	£15,287
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£7,942	£8,210	£13,231	£14,996	£15,986	£60,365
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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