Flat M5 1 bed 1 bath

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£20,028

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 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	£16,284	£16,528	£16,941	£17,365	£17,886	£85,005
Total Expenses	£11,890	£11,963	£12,050	£12,139	£12,237	£60,279
Profit Before Tax	£4,394	£4,565	£4,891	£5,226	£5,649	£24,726
Profit After Tax	£3,559	£3,698	£3,962	£4,233	£4,576	£20,028
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£9,709	£10,032	£15,924	£18,000	£19,169	£72,834
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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