Flat M5 2 beds 2 baths

Middlewood Street, Salford M5

North West, England · M5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£22,315

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

118%

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	£17,376	£17,637	£18,078	£18,529	£19,085	£90,705
Total Expenses	£12,466	£12,538	£12,625	£12,714	£12,813	£63,156
Profit Before Tax	£4,910	£5,098	£5,452	£5,815	£6,273	£27,549
Profit After Tax	£3,977	£4,130	£4,416	£4,710	£5,081	£22,315
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£10,577	£10,928	£17,253	£19,484	£20,742	£78,984
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	118%

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