Flat
M50
2 beds
2 baths
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£66,970First YearProfit From Rental Income
£12,762
↗ 19%After 5 Years
Change In Property Value
£60,671
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,599 | £13,939 | £14,287 | £68,423 |
| Total Expenses | £10,395 | £10,465 | £10,526 | £10,602 | £10,680 | £52,668 |
| Profit Before Tax | £2,805 | £2,933 | £3,073 | £3,337 | £3,608 | £15,755 |
| Profit After Tax | £2,272 | £2,376 | £2,489 | £2,703 | £2,922 | £12,762 |
| Change In Property Value | £6,597 | £12,457 | £14,337 | £15,197 | £12,082 | £60,671 |
| Net Return | £8,869 | £14,833 | £16,826 | £17,900 | £15,004 | £73,433 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change