Flat M50 2 beds 1 bath

Hessel Street, Salford M50

North West, England · M50

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-2,117

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£19,313

↗ 28%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,200	£4,263	£4,327	£4,435	£4,546	£21,771
Total Expenses	£4,672	£4,729	£4,776	£4,829	£4,882	£23,888
Profit Before Tax	£-472	£-466	£-449	£-393	£-336	£-2,117
Profit After Tax	£-472	£-466	£-449	£-393	£-336	£-2,117
Change In Property Value	£2,100	£3,966	£4,564	£4,838	£3,846	£19,313
Net Return	£1,628	£3,500	£4,115	£4,444	£3,510	£17,197
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	7%	16%	19%	20%	16%	78%

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