Flat M50 1 bed 1 bath

Clippers Quay, Salford M50

North West, England · M50

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£-926

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£22,072

↗ 28%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,800	£4,872	£4,945	£5,069	£5,195	£24,881
Total Expenses	£5,054	£5,111	£5,160	£5,214	£5,269	£25,807
Profit Before Tax	£-254	£-239	£-214	£-145	£-74	£-926
Profit After Tax	£-254	£-239	£-214	£-145	£-74	£-926
Change In Property Value	£2,400	£4,532	£5,216	£5,529	£4,395	£22,072
Net Return	£2,146	£4,293	£5,001	£5,384	£4,322	£21,146
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	9%	17%	20%	22%	17%	85%

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