Flat M50 2 beds 2 baths

Lightbox, Blue, Media City UK, Salford M50

North West, England · M50

Initial Investment

First Year

£77,050First Year

Profit From Rental Income

After 5 Years

£15,931

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£69,803

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,180	£15,408	£15,639	£16,030	£16,431	£78,687
Total Expenses	£11,658	£11,731	£11,795	£11,876	£11,959	£59,019
Profit Before Tax	£3,522	£3,677	£3,844	£4,154	£4,472	£19,667
Profit After Tax	£2,853	£2,978	£3,113	£3,364	£3,622	£15,931
Change In Property Value	£7,590	£14,332	£16,495	£17,485	£13,901	£69,803
Net Return	£10,443	£17,311	£19,609	£20,850	£17,523	£85,734
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change