Flat
M5
2 beds
2 baths
Landmark, 2 Liverpool Street, Salford, Manchester M5
North West, England · M5
View property listing
Initial Investment
£102,267First YearProfit From Rental Income
£37,035
↗ 36%After 5 Years
Change In Property Value
£83,729
↗ 26%After 5 Years
Return On Investment
118%
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 | £25,680 | £26,065 | £26,717 | £27,385 | £28,206 | £134,053 |
| Total Expenses | £17,464 | £17,549 | £17,657 | £17,768 | £17,892 | £88,330 |
| Profit Before Tax | £8,216 | £8,516 | £9,060 | £9,617 | £10,314 | £45,723 |
| Profit After Tax | £6,655 | £6,898 | £7,338 | £7,790 | £8,354 | £37,035 |
| Change In Property Value | £9,752 | £10,044 | £18,967 | £21,829 | £23,138 | £83,729 |
| Net Return | £16,406 | £16,942 | £26,305 | £29,619 | £31,493 | £120,765 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change