Flat
M5
3 beds
2 baths
Liverpool Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£106,800First YearProfit From Rental Income
£34,376
↗ 32%After 5 Years
Change In Property Value
£87,065
↗ 26%After 5 Years
Return On Investment
114%
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 | £26,844 | £27,247 | £27,928 | £28,626 | £29,485 | £140,129 |
| Total Expenses | £19,279 | £19,392 | £19,529 | £19,668 | £19,822 | £97,689 |
| Profit Before Tax | £7,565 | £7,855 | £8,399 | £8,958 | £9,663 | £42,440 |
| Profit After Tax | £6,128 | £6,362 | £6,803 | £7,256 | £7,827 | £34,376 |
| Change In Property Value | £10,140 | £10,444 | £19,722 | £22,698 | £24,060 | £87,065 |
| Net Return | £16,268 | £16,806 | £26,526 | £29,954 | £31,887 | £121,441 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change