Flat M5 2 beds 2 baths

X1 Landmark, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£23,621

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 26%After 5 Years

Return On Investment

109%

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	£23,028	£23,373	£23,958	£24,557	£25,293	£120,209
Total Expenses	£17,926	£18,055	£18,202	£18,352	£18,513	£91,047
Profit Before Tax	£5,102	£5,319	£5,756	£6,205	£6,780	£29,162
Profit After Tax	£4,133	£4,308	£4,662	£5,026	£5,492	£23,621
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£12,833	£13,269	£21,584	£24,501	£26,135	£98,322
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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