Flat
M5
2 beds
2 baths
Liverpool Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£86,920First YearProfit From Rental Income
£28,240
↗ 32%After 5 Years
Change In Property Value
£72,434
↗ 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 | £22,332 | £22,667 | £23,234 | £23,814 | £24,529 | £116,576 |
| Total Expenses | £16,123 | £16,219 | £16,335 | £16,453 | £16,582 | £81,711 |
| Profit Before Tax | £6,209 | £6,448 | £6,899 | £7,362 | £7,947 | £34,865 |
| Profit After Tax | £5,029 | £5,223 | £5,588 | £5,963 | £6,437 | £28,240 |
| Change In Property Value | £8,436 | £8,689 | £16,408 | £18,884 | £20,017 | £72,434 |
| Net Return | £13,465 | £13,912 | £21,996 | £24,847 | £26,454 | £100,674 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change