Flat M5 2 beds 2 baths

Landmark, 2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£30,786

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£78,565

↗ 26%After 5 Years

Return On Investment

115%

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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£17,444	£17,548	£17,672	£17,799	£17,939	£88,403
Profit Before Tax	£6,772	£7,031	£7,521	£8,024	£8,659	£38,008
Profit After Tax	£5,485	£5,695	£6,092	£6,500	£7,014	£30,786
Change In Property Value	£9,150	£9,425	£17,797	£20,482	£21,711	£78,565
Net Return	£14,635	£15,120	£23,889	£26,982	£28,725	£109,351
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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