Flat
M50
1 bed
1 bath
Furness Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£1,178
↗ 4%After 5 Years
Change In Property Value
£27,590
↗ 28%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,090 | £6,181 | £6,336 | £6,494 | £31,102 |
| Total Expenses | £5,818 | £5,877 | £5,927 | £5,984 | £6,042 | £29,647 |
| Profit Before Tax | £183 | £213 | £255 | £352 | £452 | £1,455 |
| Profit After Tax | £148 | £173 | £206 | £285 | £366 | £1,178 |
| Change In Property Value | £3,000 | £5,665 | £6,520 | £6,911 | £5,494 | £27,590 |
| Net Return | £3,148 | £5,838 | £6,726 | £7,196 | £5,860 | £28,769 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 19% | 22% | 23% | 19% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change