Flat
M50
0 beds
1 bath
Clippers Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£33,385First YearProfit From Rental Income
£1,956
↗ 6%After 5 Years
Change In Property Value
£29,784
↗ 28%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,480 | £6,577 | £6,676 | £6,843 | £7,014 | £33,590 |
| Total Expenses | £6,121 | £6,181 | £6,232 | £6,290 | £6,350 | £31,175 |
| Profit Before Tax | £359 | £396 | £444 | £552 | £664 | £2,415 |
| Profit After Tax | £291 | £321 | £360 | £447 | £538 | £1,956 |
| Change In Property Value | £3,239 | £6,115 | £7,038 | £7,461 | £5,931 | £29,784 |
| Net Return | £3,529 | £6,436 | £7,398 | £7,908 | £6,469 | £31,740 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 11% | 19% | 22% | 24% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change