Flat
M50
1 bed
1 bath
Furness Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£56,542First YearProfit From Rental Income
£9,401
↗ 17%After 5 Years
Change In Property Value
£51,081
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,112 | £11,279 | £11,448 | £11,734 | £12,027 | £57,600 |
| Total Expenses | £9,068 | £9,135 | £9,193 | £9,263 | £9,335 | £45,994 |
| Profit Before Tax | £2,044 | £2,144 | £2,255 | £2,471 | £2,692 | £11,606 |
| Profit After Tax | £1,656 | £1,737 | £1,827 | £2,001 | £2,181 | £9,401 |
| Change In Property Value | £5,554 | £10,488 | £12,071 | £12,795 | £10,172 | £51,081 |
| Net Return | £7,210 | £12,225 | £13,898 | £14,797 | £12,353 | £60,482 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change