Flat
M50
2 beds
2 baths
Salford Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£85,100First YearProfit From Rental Income
£18,148
↗ 21%After 5 Years
Change In Property Value
£76,149
↗ 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 | £16,560 | £16,808 | £17,061 | £17,487 | £17,924 | £85,840 |
| Total Expenses | £12,536 | £12,611 | £12,677 | £12,762 | £12,848 | £63,435 |
| Profit Before Tax | £4,024 | £4,197 | £4,383 | £4,725 | £5,076 | £22,405 |
| Profit After Tax | £3,259 | £3,400 | £3,550 | £3,827 | £4,112 | £18,148 |
| Change In Property Value | £8,280 | £15,635 | £17,995 | £19,075 | £15,164 | £76,149 |
| Net Return | £11,539 | £19,035 | £21,545 | £22,902 | £19,276 | £94,298 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change