Flat M5 2 beds 2 baths

Landmark, 2 Liverpool Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£111,175First Year

Profit From Rental Income

After 5 Years

£35,739

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£90,285

↗ 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	£27,840	£28,258	£28,964	£29,688	£30,579	£145,329
Total Expenses	£19,973	£20,090	£20,232	£20,376	£20,535	£101,206
Profit Before Tax	£7,867	£8,167	£8,733	£9,312	£10,044	£44,123
Profit After Tax	£6,372	£6,615	£7,073	£7,543	£8,135	£35,739
Change In Property Value	£10,515	£10,830	£20,451	£23,538	£24,950	£90,285
Net Return	£16,887	£17,446	£27,525	£31,081	£33,086	£126,024
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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