Flat M5 2 beds 2 baths

Middlewood Street, Salford M5

North West, England · M5

Initial Investment

First Year

£47,185First Year

Profit From Rental Income

After 5 Years

£13,337

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£39,656

↗ 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	£12,228	£12,411	£12,722	£13,040	£13,431	£63,832
Total Expenses	£9,331	£9,395	£9,469	£9,545	£9,627	£47,366
Profit Before Tax	£2,897	£3,016	£3,253	£3,495	£3,804	£16,466
Profit After Tax	£2,347	£2,443	£2,635	£2,831	£3,082	£13,337
Change In Property Value	£4,619	£4,757	£8,983	£10,339	£10,959	£39,656
Net Return	£6,965	£7,200	£11,618	£13,169	£14,040	£52,993
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	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