Flat
M5
2 beds
1 bath
Fusion 9, 2 Middlewood Street, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£4,565
↗ 10%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,756 | £9,902 | £10,150 | £10,404 | £10,716 | £50,928 |
| Total Expenses | £8,927 | £8,987 | £9,055 | £9,124 | £9,198 | £45,292 |
| Profit Before Tax | £829 | £915 | £1,095 | £1,279 | £1,517 | £5,635 |
| Profit After Tax | £672 | £741 | £887 | £1,036 | £1,229 | £4,565 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £5,172 | £5,376 | £9,639 | £11,109 | £11,907 | £43,203 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change