Flat M50 1 bed 2 baths

The Heart, Blue, Salford M50

North West, England · M50

Initial Investment

First Year

£46,300First Year

Profit From Rental Income

After 5 Years

£6,096

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£41,661

↗ 28%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,060	£9,196	£9,334	£9,567	£9,806	£46,963
Total Expenses	£7,764	£7,828	£7,883	£7,948	£8,015	£39,438
Profit Before Tax	£1,296	£1,368	£1,451	£1,619	£1,792	£7,526
Profit After Tax	£1,049	£1,108	£1,175	£1,312	£1,451	£6,096
Change In Property Value	£4,530	£8,554	£9,845	£10,436	£8,296	£41,661
Net Return	£5,579	£9,662	£11,020	£11,747	£9,748	£47,757
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	103%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change