Flat
M50
1 bed
1 bath
Salford Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£10,820
↗ 18%After 5 Years
Change In Property Value
£55,181
↗ 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 | £12,000 | £12,180 | £12,363 | £12,672 | £12,989 | £62,203 |
| Total Expenses | £9,635 | £9,703 | £9,762 | £9,835 | £9,909 | £48,845 |
| Profit Before Tax | £2,365 | £2,477 | £2,600 | £2,837 | £3,079 | £13,358 |
| Profit After Tax | £1,916 | £2,006 | £2,106 | £2,298 | £2,494 | £10,820 |
| Change In Property Value | £6,000 | £11,330 | £13,040 | £13,822 | £10,989 | £55,181 |
| Net Return | £7,916 | £13,336 | £15,146 | £16,120 | £13,483 | £66,001 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change