Flat
M50
2 beds
2 baths
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£61,750First YearProfit From Rental Income
£11,084
↗ 18%After 5 Years
Change In Property Value
£55,870
↗ 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 | £12,156 | £12,338 | £12,523 | £12,837 | £13,157 | £63,012 |
| Total Expenses | £9,731 | £9,799 | £9,859 | £9,932 | £10,007 | £49,328 |
| Profit Before Tax | £2,425 | £2,539 | £2,665 | £2,905 | £3,151 | £13,684 |
| Profit After Tax | £1,964 | £2,057 | £2,158 | £2,353 | £2,552 | £11,084 |
| Change In Property Value | £6,075 | £11,472 | £13,203 | £13,995 | £11,126 | £55,870 |
| Net Return | £8,039 | £13,528 | £15,361 | £16,348 | £13,678 | £66,954 |
| 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