Flat
M50
3 beds
2 baths
Salford Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£122,200First YearProfit From Rental Income
£28,369
↗ 23%After 5 Years
Change In Property Value
£105,395
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,920 | £23,264 | £23,613 | £24,203 | £24,808 | £118,808 |
| Total Expenses | £16,583 | £16,667 | £16,743 | £16,844 | £16,947 | £83,784 |
| Profit Before Tax | £6,337 | £6,597 | £6,870 | £7,359 | £7,861 | £35,023 |
| Profit After Tax | £5,133 | £5,343 | £5,564 | £5,961 | £6,367 | £28,369 |
| Change In Property Value | £11,460 | £21,640 | £24,906 | £26,400 | £20,988 | £105,395 |
| Net Return | £16,593 | £26,984 | £30,470 | £32,361 | £27,356 | £133,764 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change