Flat M5 1 bed 1 bath

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£60,805First Year

Profit From Rental Income

After 5 Years

£19,391

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£51,350

↗ 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	£15,828	£16,065	£16,467	£16,879	£17,385	£82,624
Total Expenses	£11,575	£11,647	£11,732	£11,818	£11,913	£58,685
Profit Before Tax	£4,253	£4,419	£4,735	£5,060	£5,472	£23,939
Profit After Tax	£3,445	£3,579	£3,836	£4,099	£4,432	£19,391
Change In Property Value	£5,981	£6,160	£11,632	£13,387	£14,191	£51,350
Net Return	£9,425	£9,739	£15,468	£17,486	£18,623	£70,741
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