Flat M5 1 bed 1 bath

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£60,700First Year

Profit From Rental Income

After 5 Years

£19,368

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£51,260

↗ 26%After 5 Years

Return On Investment

116%

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	£15,804	£16,041	£16,442	£16,853	£17,359	£82,499
Total Expenses	£11,556	£11,627	£11,712	£11,799	£11,894	£58,588
Profit Before Tax	£4,248	£4,414	£4,730	£5,054	£5,465	£23,911
Profit After Tax	£3,441	£3,575	£3,831	£4,094	£4,427	£19,368
Change In Property Value	£5,970	£6,149	£11,612	£13,364	£14,166	£51,260
Net Return	£9,411	£9,724	£15,443	£17,458	£18,592	£70,628
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	116%

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