Flat M5 1 bed 1 bath

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£64,060First Year

Profit From Rental Income

After 5 Years

£20,571

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£54,145

↗ 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	£16,692	£16,942	£17,366	£17,800	£18,334	£87,135
Total Expenses	£12,178	£12,253	£12,342	£12,433	£12,532	£61,738
Profit Before Tax	£4,514	£4,690	£5,024	£5,367	£5,802	£25,397
Profit After Tax	£3,656	£3,799	£4,070	£4,348	£4,699	£20,571
Change In Property Value	£6,306	£6,495	£12,265	£14,116	£14,963	£54,145
Net Return	£9,962	£10,294	£16,335	£18,464	£19,662	£74,717
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