Flat M5 1 bed 1 bath

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£58,030First Year

Profit From Rental Income

After 5 Years

£18,400

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£48,968

↗ 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	£15,096	£15,322	£15,706	£16,098	£16,581	£78,803
Total Expenses	£11,062	£11,131	£11,212	£11,296	£11,387	£56,087
Profit Before Tax	£4,034	£4,192	£4,493	£4,803	£5,194	£22,716
Profit After Tax	£3,268	£3,395	£3,640	£3,890	£4,207	£18,400
Change In Property Value	£5,703	£5,874	£11,092	£12,766	£13,532	£48,968
Net Return	£8,971	£9,269	£14,732	£16,656	£17,740	£67,368
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	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