Flat
M50
1 bed
1 bath
Salford Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£9,374
↗ 17%After 5 Years
Change In Property Value
£51,042
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,100 | £11,266 | £11,435 | £11,721 | £12,014 | £57,538 |
| Total Expenses | £9,062 | £9,129 | £9,187 | £9,257 | £9,329 | £45,965 |
| Profit Before Tax | £2,038 | £2,137 | £2,249 | £2,464 | £2,685 | £11,573 |
| Profit After Tax | £1,650 | £1,731 | £1,821 | £1,996 | £2,175 | £9,374 |
| Change In Property Value | £5,550 | £10,480 | £12,062 | £12,786 | £10,164 | £51,042 |
| Net Return | £7,200 | £12,212 | £13,883 | £14,781 | £12,339 | £60,416 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change