Flat M50 3 beds 2 baths

Red, Media City UK, Salford, Greater Manchester M50

North West, England · M50

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£31,069

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£113,120

↗ 28%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,600	£24,969	£25,344	£25,977	£26,627	£127,516
Total Expenses	£17,652	£17,739	£17,817	£17,922	£18,030	£89,160
Profit Before Tax	£6,948	£7,230	£7,526	£8,055	£8,597	£38,357
Profit After Tax	£5,628	£5,857	£6,096	£6,524	£6,963	£31,069
Change In Property Value	£12,300	£23,227	£26,732	£28,335	£22,527	£113,120
Net Return	£17,928	£29,083	£32,828	£34,860	£29,490	£144,189
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	22%	25%	26%	22%	109%

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