Flat
M50
2 beds
1 bath
Labrador Quay, Salford, Greater Manchester M50
North West, England · M50
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£13,231
↗ 19%After 5 Years
Change In Property Value
£62,078
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,500 | £13,703 | £13,908 | £14,256 | £14,612 | £69,978 |
| Total Expenses | £10,589 | £10,660 | £10,721 | £10,798 | £10,876 | £53,644 |
| Profit Before Tax | £2,911 | £3,043 | £3,187 | £3,458 | £3,736 | £16,334 |
| Profit After Tax | £2,358 | £2,465 | £2,581 | £2,801 | £3,026 | £13,231 |
| Change In Property Value | £6,750 | £12,746 | £14,670 | £15,550 | £12,362 | £62,078 |
| Net Return | £9,108 | £15,211 | £17,251 | £18,351 | £15,388 | £75,309 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change