Flat M5 2 beds 2 baths

The Quarry, 15 Middlewood Street, Salford M5

North West, England · M5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£22,636

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 26%After 5 Years

Return On Investment

108%

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	£23,028	£23,373	£23,958	£24,557	£25,293	£120,209
Total Expenses	£18,159	£18,293	£18,445	£18,600	£18,767	£92,264
Profit Before Tax	£4,869	£5,080	£5,513	£5,956	£6,527	£27,945
Profit After Tax	£3,944	£4,115	£4,465	£4,825	£5,287	£22,636
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£12,644	£13,076	£21,387	£24,300	£25,930	£97,337
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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