Flat
M50
2 beds
2 baths
Salford M50
North West, England · M50
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£19,016
↗ 22%After 5 Years
Change In Property Value
£78,632
↗ 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 | £17,100 | £17,356 | £17,617 | £18,057 | £18,509 | £88,639 |
| Total Expenses | £12,880 | £12,956 | £13,023 | £13,108 | £13,196 | £65,163 |
| Profit Before Tax | £4,220 | £4,401 | £4,594 | £4,949 | £5,312 | £23,477 |
| Profit After Tax | £3,418 | £3,565 | £3,721 | £4,009 | £4,303 | £19,016 |
| Change In Property Value | £8,550 | £16,145 | £18,582 | £19,697 | £15,659 | £78,632 |
| Net Return | £11,968 | £19,710 | £22,303 | £23,705 | £19,962 | £97,649 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change