Flat M50 2 beds 1 bath

Lexington Court, Broadway, Salford Quays M50

North West, England · M50

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£5,517

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£40,006

↗ 28%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,700	£8,830	£8,963	£9,187	£9,417	£45,097
Total Expenses	£7,535	£7,598	£7,653	£7,717	£7,783	£38,286
Profit Before Tax	£1,165	£1,232	£1,310	£1,470	£1,634	£6,811
Profit After Tax	£943	£998	£1,061	£1,191	£1,324	£5,517
Change In Property Value	£4,350	£8,214	£9,454	£10,021	£7,967	£40,006
Net Return	£5,293	£9,212	£10,515	£11,212	£9,290	£45,523
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	21%	24%	25%	21%	102%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change