Flat
M5
2 beds
2 baths
Fusion 7, 6 Middlewood Street, Salford, Lancashire M5
North West, England · M5
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£12,081
↗ 27%After 5 Years
Change In Property Value
£37,350
↗ 26%After 5 Years
Return On Investment
111%
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 | £8,905 | £8,968 | £9,040 | £9,114 | £9,194 | £45,221 |
| Profit Before Tax | £2,615 | £2,725 | £2,945 | £3,171 | £3,460 | £14,915 |
| Profit After Tax | £2,118 | £2,207 | £2,385 | £2,568 | £2,802 | £12,081 |
| Change In Property Value | £4,350 | £4,481 | £8,461 | £9,737 | £10,322 | £37,350 |
| Net Return | £6,468 | £6,687 | £10,846 | £12,306 | £13,124 | £49,431 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change