Flat
M5
3 beds
2 baths
Landmark, 2 Liverpool Street, Salford, Manchester M5
North West, England · M5
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£36,723
↗ 32%After 5 Years
Change In Property Value
£92,732
↗ 26%After 5 Years
Return On Investment
113%
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 | £28,584 | £29,013 | £29,738 | £30,482 | £31,396 | £149,212 |
| Total Expenses | £20,500 | £20,621 | £20,765 | £20,913 | £21,076 | £103,876 |
| Profit Before Tax | £8,084 | £8,392 | £8,973 | £9,568 | £10,320 | £45,337 |
| Profit After Tax | £6,548 | £6,798 | £7,268 | £7,750 | £8,359 | £36,723 |
| Change In Property Value | £10,800 | £11,124 | £21,006 | £24,176 | £25,626 | £92,732 |
| Net Return | £17,348 | £17,922 | £28,274 | £31,926 | £33,985 | £129,455 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change