Flat
M50
1 bed
1 bath
Furness Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£6,481
↗ 14%After 5 Years
Change In Property Value
£42,765
↗ 28%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,300 | £9,439 | £9,581 | £9,821 | £10,066 | £48,207 |
| Total Expenses | £7,917 | £7,981 | £8,036 | £8,102 | £8,169 | £40,206 |
| Profit Before Tax | £1,383 | £1,458 | £1,545 | £1,719 | £1,897 | £8,002 |
| Profit After Tax | £1,120 | £1,181 | £1,251 | £1,392 | £1,537 | £6,481 |
| Change In Property Value | £4,650 | £8,781 | £10,106 | £10,712 | £8,516 | £42,765 |
| Net Return | £5,770 | £9,962 | £11,357 | £12,104 | £10,053 | £49,246 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change