Flat M50 1 bed 1 bath

Furness Quay, Salford M50

North West, England · M50

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£10,338

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£53,801

↗ 28%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,700	£11,875	£12,054	£12,355	£12,664	£60,648
Total Expenses	£9,444	£9,512	£9,570	£9,642	£9,716	£47,885
Profit Before Tax	£2,256	£2,364	£2,483	£2,713	£2,948	£12,763
Profit After Tax	£1,827	£1,915	£2,011	£2,197	£2,388	£10,338
Change In Property Value	£5,850	£11,047	£12,714	£13,477	£10,714	£53,801
Net Return	£7,677	£12,961	£14,725	£15,674	£13,102	£64,139
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	22%	25%	26%	22%	108%

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