Flat
M5
1 bed
1 bath
Landmark, 2 Liverpool Street, Salford, Manchester M5
North West, England · M5
View property listing
Initial Investment
£98,933First YearProfit From Rental Income
£31,936
↗ 32%After 5 Years
Change In Property Value
£81,276
↗ 26%After 5 Years
Return On Investment
114%
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 | £25,056 | £25,432 | £26,068 | £26,719 | £27,521 | £130,796 |
| Total Expenses | £18,030 | £18,137 | £18,265 | £18,396 | £18,540 | £91,368 |
| Profit Before Tax | £7,026 | £7,295 | £7,803 | £8,323 | £8,981 | £39,428 |
| Profit After Tax | £5,691 | £5,909 | £6,320 | £6,742 | £7,274 | £31,936 |
| Change In Property Value | £9,466 | £9,750 | £18,411 | £21,189 | £22,460 | £81,276 |
| Net Return | £15,157 | £15,659 | £24,731 | £27,931 | £29,735 | £113,212 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change