Flat M5 1 bed 1 bath

2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£23,242

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 26%After 5 Years

Return On Investment

117%

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	£18,660	£18,940	£19,413	£19,899	£20,496	£97,408
Total Expenses	£13,556	£13,638	£13,736	£13,837	£13,947	£68,713
Profit Before Tax	£5,104	£5,302	£5,677	£6,062	£6,549	£28,694
Profit After Tax	£4,135	£4,295	£4,599	£4,910	£5,305	£23,242
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£11,185	£11,556	£18,311	£20,692	£22,033	£83,776
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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