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

£10,688

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£30,653

↗ 26%After 5 Years

Return On Investment

113%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£7,127	£7,175	£7,230	£7,287	£7,348	£36,166
Profit Before Tax	£2,329	£2,423	£2,608	£2,797	£3,038	£13,195
Profit After Tax	£1,887	£1,963	£2,112	£2,266	£2,461	£10,688
Change In Property Value	£3,570	£3,677	£6,944	£7,991	£8,471	£30,653
Net Return	£5,457	£5,640	£9,056	£10,257	£10,932	£41,341
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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