Flat
M50
1 bed
1 bath
Furness Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£55,153First YearProfit From Rental Income
£8,961
↗ 16%After 5 Years
Change In Property Value
£49,803
↗ 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 | £10,836 | £10,999 | £11,164 | £11,443 | £11,729 | £56,169 |
| Total Expenses | £8,892 | £8,958 | £9,015 | £9,085 | £9,156 | £45,106 |
| Profit Before Tax | £1,944 | £2,041 | £2,148 | £2,358 | £2,572 | £11,064 |
| Profit After Tax | £1,575 | £1,653 | £1,740 | £1,910 | £2,084 | £8,961 |
| Change In Property Value | £5,415 | £10,226 | £11,769 | £12,475 | £9,918 | £49,803 |
| Net Return | £6,990 | £11,879 | £13,509 | £14,385 | £12,001 | £58,765 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 22% | 24% | 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