Flat
M50
1 bed
1 bath
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£60,100First YearProfit From Rental Income
£10,531
↗ 18%After 5 Years
Change In Property Value
£54,353
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,820 | £11,997 | £12,177 | £12,482 | £12,794 | £61,270 |
| Total Expenses | £9,520 | £9,588 | £9,647 | £9,719 | £9,793 | £48,269 |
| Profit Before Tax | £2,300 | £2,409 | £2,530 | £2,762 | £3,000 | £13,001 |
| Profit After Tax | £1,863 | £1,951 | £2,049 | £2,237 | £2,430 | £10,531 |
| Change In Property Value | £5,910 | £11,160 | £12,844 | £13,615 | £10,824 | £54,353 |
| Net Return | £7,773 | £13,111 | £14,894 | £15,852 | £13,254 | £64,884 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change