Flat
M50
1 bed
1 bath
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£60,700First YearProfit From Rental Income
£10,724
↗ 18%After 5 Years
Change In Property Value
£54,905
↗ 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 | £11,940 | £12,119 | £12,301 | £12,608 | £12,924 | £61,892 |
| Total Expenses | £9,597 | £9,665 | £9,724 | £9,796 | £9,871 | £48,653 |
| Profit Before Tax | £2,343 | £2,454 | £2,577 | £2,812 | £3,053 | £13,239 |
| Profit After Tax | £1,898 | £1,988 | £2,087 | £2,278 | £2,473 | £10,724 |
| Change In Property Value | £5,970 | £11,273 | £12,975 | £13,753 | £10,934 | £54,905 |
| Net Return | £7,868 | £13,261 | £15,062 | £16,031 | £13,407 | £65,629 |
| 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