Flat M5 2 beds 2 baths

2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£109,600First Year

Profit From Rental Income

After 5 Years

£35,240

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£89,126

↗ 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	£27,480	£27,892	£28,590	£29,304	£30,183	£143,449
Total Expenses	£19,724	£19,839	£19,979	£20,122	£20,279	£99,943
Profit Before Tax	£7,756	£8,053	£8,611	£9,183	£9,904	£43,507
Profit After Tax	£6,283	£6,523	£6,975	£7,438	£8,023	£35,240
Change In Property Value	£10,380	£10,691	£20,189	£23,236	£24,630	£89,126
Net Return	£16,663	£17,214	£27,163	£30,673	£32,652	£124,366
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	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