Flat
M5
3 beds
2 baths
Liverpool Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£106,065First YearProfit From Rental Income
£34,142
↗ 32%After 5 Years
Change In Property Value
£86,524
↗ 26%After 5 Years
Return On Investment
114%
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 | £26,676 | £27,076 | £27,753 | £28,447 | £29,300 | £139,252 |
| Total Expenses | £19,162 | £19,275 | £19,411 | £19,550 | £19,703 | £97,102 |
| Profit Before Tax | £7,514 | £7,801 | £8,342 | £8,897 | £9,597 | £42,151 |
| Profit After Tax | £6,086 | £6,319 | £6,757 | £7,207 | £7,774 | £34,142 |
| Change In Property Value | £10,077 | £10,379 | £19,600 | £22,557 | £23,911 | £86,524 |
| Net Return | £16,163 | £16,698 | £26,357 | £29,764 | £31,685 | £120,666 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change