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

£12,885

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£39,282

↗ 26%After 5 Years

Return On Investment

112%

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	£12,048	£12,229	£12,534	£12,848	£13,233	£62,892
Total Expenses	£9,255	£9,319	£9,393	£9,468	£9,549	£46,985
Profit Before Tax	£2,793	£2,909	£3,142	£3,380	£3,684	£15,908
Profit After Tax	£2,262	£2,357	£2,545	£2,738	£2,984	£12,885
Change In Property Value	£4,575	£4,712	£8,898	£10,241	£10,856	£39,282
Net Return	£6,837	£7,069	£11,443	£12,979	£13,840	£52,167
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	15%	24%	28%	30%	112%

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