Flat M50 1 bed 1 bath

Lightbox, Blue, Salford M50

North West, England · M50

Initial Investment

First Year

£54,998First Year

Profit From Rental Income

After 5 Years

£8,893

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£49,661

↗ 28%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,126	£11,405	£11,690	£55,983
Total Expenses	£8,871	£8,938	£8,995	£9,065	£9,136	£45,004
Profit Before Tax	£1,929	£2,024	£2,131	£2,340	£2,554	£10,978
Profit After Tax	£1,562	£1,640	£1,726	£1,895	£2,069	£8,893
Change In Property Value	£5,400	£10,197	£11,735	£12,440	£9,890	£49,661
Net Return	£6,962	£11,837	£13,462	£14,335	£11,958	£58,554
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	13%	22%	24%	26%	22%	106%

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