Flat
M50
1 bed
1 bath
Furness Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£8,892
↗ 16%After 5 Years
Change In Property Value
£49,663
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,126 | £11,405 | £11,690 | £55,983 |
| Total Expenses | £8,872 | £8,938 | £8,995 | £9,065 | £9,136 | £45,005 |
| Profit Before Tax | £1,929 | £2,024 | £2,131 | £2,340 | £2,554 | £10,978 |
| Profit After Tax | £1,562 | £1,640 | £1,726 | £1,895 | £2,069 | £8,892 |
| Change In Property Value | £5,400 | £10,197 | £11,736 | £12,440 | £9,890 | £49,663 |
| Net Return | £6,962 | £11,837 | £13,462 | £14,335 | £11,958 | £58,554 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 22% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change