Flat M50 2 beds 2 baths

Salford Quay, Salford M50

North West, England · M50

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£17,570

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£74,494

↗ 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	£16,200	£16,443	£16,690	£17,107	£17,535	£83,974
Total Expenses	£12,307	£12,382	£12,447	£12,531	£12,616	£62,283
Profit Before Tax	£3,893	£4,061	£4,242	£4,576	£4,918	£21,691
Profit After Tax	£3,153	£3,290	£3,436	£3,707	£3,984	£17,570
Change In Property Value	£8,100	£15,296	£17,604	£18,660	£14,835	£74,494
Net Return	£11,253	£18,585	£21,040	£22,367	£18,819	£92,064
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