Flat
M50
2 beds
2 baths
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£22,391
↗ 22%After 5 Years
Change In Property Value
£88,289
↗ 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 | £19,200 | £19,488 | £19,780 | £20,275 | £20,782 | £99,525 |
| Total Expenses | £14,216 | £14,295 | £14,365 | £14,456 | £14,550 | £71,882 |
| Profit Before Tax | £4,984 | £5,193 | £5,415 | £5,819 | £6,232 | £27,643 |
| Profit After Tax | £4,037 | £4,206 | £4,386 | £4,713 | £5,048 | £22,391 |
| Change In Property Value | £9,600 | £18,128 | £20,864 | £22,116 | £17,582 | £88,289 |
| Net Return | £13,637 | £22,334 | £25,250 | £26,828 | £22,630 | £110,680 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change