Flat
M50
2 beds
2 baths
Northill Apartments, Salford Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£9,856
↗ 17%After 5 Years
Change In Property Value
£52,422
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,745 | £12,038 | £12,339 | £59,093 |
| Total Expenses | £9,253 | £9,320 | £9,379 | £9,450 | £9,523 | £46,925 |
| Profit Before Tax | £2,147 | £2,251 | £2,366 | £2,588 | £2,816 | £12,168 |
| Profit After Tax | £1,739 | £1,823 | £1,916 | £2,097 | £2,281 | £9,856 |
| Change In Property Value | £5,700 | £10,764 | £12,388 | £13,131 | £10,439 | £52,422 |
| Net Return | £7,439 | £12,587 | £14,304 | £15,228 | £12,721 | £62,278 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change