Flat
M50
1 bed
0 baths
Ohio Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£53,798First YearProfit From Rental Income
£8,507
↗ 16%After 5 Years
Change In Property Value
£48,558
↗ 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 | £10,560 | £10,718 | £10,879 | £11,151 | £11,430 | £54,739 |
| Total Expenses | £8,719 | £8,784 | £8,842 | £8,911 | £8,981 | £44,236 |
| Profit Before Tax | £1,841 | £1,934 | £2,038 | £2,241 | £2,449 | £10,502 |
| Profit After Tax | £1,492 | £1,566 | £1,650 | £1,815 | £1,984 | £8,507 |
| Change In Property Value | £5,280 | £9,970 | £11,475 | £12,163 | £9,670 | £48,558 |
| Net Return | £6,771 | £11,537 | £13,125 | £13,978 | £11,653 | £57,064 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 21% | 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