Flat M5 1 bed 1 bath

Liverpool Street, Salford M5

North West, England · M5

Initial Investment

First Year

£58,030First Year

Profit From Rental Income

After 5 Years

£18,123

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£48,968

↗ 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	£15,012	£15,237	£15,618	£16,009	£16,489	£78,365
Total Expenses	£11,043	£11,112	£11,193	£11,276	£11,367	£55,991
Profit Before Tax	£3,969	£4,125	£4,425	£4,733	£5,122	£22,374
Profit After Tax	£3,215	£3,341	£3,584	£3,833	£4,149	£18,123
Change In Property Value	£5,703	£5,874	£11,092	£12,766	£13,532	£48,968
Net Return	£8,918	£9,216	£14,677	£16,600	£17,681	£67,090
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	116%

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