Flat
M5
2 beds
2 baths
Fusion 7, 6 Middlewood Street, Salford, Lancashire M5
North West, England · M5
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£8,238
↗ 19%After 5 Years
Change In Property Value
£40,006
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,420 | £9,561 | £9,705 | £9,947 | £10,196 | £48,829 |
| Total Expenses | £7,607 | £7,672 | £7,727 | £7,793 | £7,860 | £38,659 |
| Profit Before Tax | £1,813 | £1,890 | £1,978 | £2,154 | £2,336 | £10,170 |
| Profit After Tax | £1,468 | £1,531 | £1,602 | £1,745 | £1,892 | £8,238 |
| Change In Property Value | £4,350 | £8,214 | £9,454 | £10,021 | £7,967 | £40,006 |
| Net Return | £5,818 | £9,745 | £11,056 | £11,766 | £9,859 | £48,244 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change