Flat
M5
3 beds
2 baths
Liverpool Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£34,229
↗ 36%After 5 Years
Change In Property Value
£78,565
↗ 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 | £24,096 | £24,457 | £25,069 | £25,696 | £26,466 | £125,784 |
| Total Expenses | £16,510 | £16,593 | £16,697 | £16,803 | £16,923 | £83,526 |
| Profit Before Tax | £7,586 | £7,865 | £8,372 | £8,892 | £9,543 | £42,258 |
| Profit After Tax | £6,144 | £6,371 | £6,781 | £7,203 | £7,730 | £34,229 |
| Change In Property Value | £9,150 | £9,425 | £17,797 | £20,482 | £21,711 | £78,565 |
| Net Return | £15,294 | £15,795 | £24,578 | £27,685 | £29,441 | £112,794 |
| Return From Rental Income (%) | 6% | 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