Flat M50 2 beds 2 baths

Furness Quay, Salford M50

North West, England · M50

Initial Investment

First Year

£82,777First Year

Profit From Rental Income

After 5 Years

£17,517

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£74,319

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,164	£16,406	£16,653	£17,069	£17,496	£83,787
Total Expenses	£12,283	£12,357	£12,423	£12,507	£12,592	£62,162
Profit Before Tax	£3,881	£4,049	£4,229	£4,562	£4,904	£21,625
Profit After Tax	£3,143	£3,280	£3,426	£3,695	£3,972	£17,517
Change In Property Value	£8,081	£15,260	£17,562	£18,616	£14,800	£74,319
Net Return	£11,224	£18,539	£20,988	£22,312	£18,772	£91,835
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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