Flat
M50
1 bed
1 bath
Furness Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£2,625
↗ 7%After 5 Years
Change In Property Value
£31,729
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,900 | £7,004 | £7,109 | £7,286 | £7,468 | £35,767 |
| Total Expenses | £6,390 | £6,450 | £6,502 | £6,562 | £6,622 | £32,527 |
| Profit Before Tax | £510 | £553 | £607 | £725 | £846 | £3,240 |
| Profit After Tax | £413 | £448 | £491 | £587 | £685 | £2,625 |
| Change In Property Value | £3,450 | £6,515 | £7,498 | £7,948 | £6,318 | £31,729 |
| Net Return | £3,863 | £6,963 | £7,989 | £8,535 | £7,004 | £34,353 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 20% | 23% | 24% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change