Flat
M50
2 beds
2 baths
Nv Buildings, 96 The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£23,355
↗ 22%After 5 Years
Change In Property Value
£91,048
↗ 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 | £19,800 | £20,097 | £20,398 | £20,908 | £21,431 | £102,635 |
| Total Expenses | £14,598 | £14,677 | £14,749 | £14,841 | £14,936 | £73,802 |
| Profit Before Tax | £5,202 | £5,420 | £5,650 | £6,067 | £6,495 | £28,833 |
| Profit After Tax | £4,214 | £4,390 | £4,576 | £4,914 | £5,261 | £23,355 |
| Change In Property Value | £9,900 | £18,695 | £21,516 | £22,807 | £18,131 | £91,048 |
| Net Return | £14,114 | £23,084 | £26,092 | £27,721 | £23,392 | £114,403 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 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