Flat M5 2 beds 1 bath

Fusion 2, 16 Middlewood Street, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£4,089

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

93%

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	£9,800	£10,045	£10,347	£49,174
Total Expenses	£8,695	£8,755	£8,822	£8,890	£8,963	£44,125
Profit Before Tax	£725	£806	£978	£1,155	£1,384	£5,049
Profit After Tax	£587	£653	£793	£936	£1,121	£4,089
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£4,937	£5,134	£9,253	£10,673	£11,442	£41,440
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	11%	12%	21%	24%	26%	93%

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