Flat
M50
1 bed
1 bath
Clippers Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£23,200First YearProfit From Rental Income
£-1,640
↘ -7%After 5 Years
Change In Property Value
£20,417
↗ 28%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,440 | £4,507 | £4,574 | £4,689 | £4,806 | £23,015 |
| Total Expenses | £4,825 | £4,882 | £4,929 | £4,983 | £5,037 | £24,656 |
| Profit Before Tax | £-385 | £-375 | £-355 | £-294 | £-231 | £-1,640 |
| Profit After Tax | £-385 | £-375 | £-355 | £-294 | £-231 | £-1,640 |
| Change In Property Value | £2,220 | £4,192 | £4,825 | £5,114 | £4,066 | £20,417 |
| Net Return | £1,835 | £3,817 | £4,470 | £4,820 | £3,835 | £18,776 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 16% | 19% | 21% | 17% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change