Flat M5 2 beds 2 baths

Fusion 4, Middlewood St, Salford M5

North West, England · M5

Initial Investment

First Year

£46,750First Year

Profit From Rental Income

After 5 Years

£4,757

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£39,282

↗ 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	£9,912	£10,061	£10,312	£10,570	£10,887	£51,742
Total Expenses	£9,042	£9,103	£9,171	£9,240	£9,315	£45,870
Profit Before Tax	£870	£958	£1,142	£1,330	£1,572	£5,872
Profit After Tax	£705	£776	£925	£1,077	£1,274	£4,757
Change In Property Value	£4,575	£4,712	£8,898	£10,241	£10,856	£39,282
Net Return	£5,280	£5,488	£9,823	£11,318	£12,129	£44,039
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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