Flat M5 2 beds 1 bath

Sugar Mill Square, Salford M5

North West, England · M5

Initial Investment

First Year

£36,700First Year

Profit From Rental Income

After 5 Years

£1,874

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£30,653

↗ 26%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,740	£7,856	£8,053	£8,254	£8,501	£40,404
Total Expenses	£7,495	£7,553	£7,616	£7,680	£7,747	£38,090
Profit Before Tax	£245	£303	£437	£574	£754	£2,314
Profit After Tax	£198	£246	£354	£465	£611	£1,874
Change In Property Value	£3,570	£3,677	£6,944	£7,991	£8,471	£30,653
Net Return	£3,768	£3,923	£7,298	£8,457	£9,082	£32,527
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change