Flat
M5
2 beds
2 baths
X1 Landmark, Salford, Manchester M5
North West, England · M5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£23,169
↗ 26%After 5 Years
Change In Property Value
£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 | £22,908 | £23,252 | £23,833 | £24,429 | £25,162 | £119,583 |
| Total Expenses | £17,913 | £18,042 | £18,188 | £18,338 | £18,499 | £90,979 |
| Profit Before Tax | £4,995 | £5,210 | £5,645 | £6,091 | £6,663 | £28,604 |
| Profit After Tax | £4,046 | £4,220 | £4,572 | £4,933 | £5,397 | £23,169 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £12,746 | £13,181 | £21,494 | £24,408 | £26,040 | £97,870 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change