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

£2,590

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

90%

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	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£11,149	£11,264	£11,384	£11,507	£11,635	£56,939
Profit Before Tax	£371	£429	£601	£778	£1,019	£3,197
Profit After Tax	£301	£348	£487	£630	£825	£2,590
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£4,651	£4,828	£8,947	£10,367	£11,147	£39,940
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	90%

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