Flat
M5
2 beds
2 baths
Landmark, 2 Liverpool Street, Salford, Manchester M5
North West, England · M5
View property listing
Initial Investment
£98,960First YearProfit From Rental Income
£31,970
↗ 32%After 5 Years
Change In Property Value
£81,295
↗ 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 | £25,068 | £25,444 | £26,080 | £26,732 | £27,534 | £130,858 |
| Total Expenses | £18,034 | £18,141 | £18,269 | £18,400 | £18,545 | £91,389 |
| Profit Before Tax | £7,034 | £7,303 | £7,811 | £8,332 | £8,989 | £39,469 |
| Profit After Tax | £5,697 | £5,915 | £6,327 | £6,749 | £7,281 | £31,970 |
| Change In Property Value | £9,468 | £9,752 | £18,415 | £21,194 | £22,466 | £81,295 |
| Net Return | £15,165 | £15,668 | £24,742 | £27,943 | £29,747 | £113,265 |
| 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