Flat
M50
3 beds
2 baths
Salford Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£24,319
↗ 23%After 5 Years
Change In Property Value
£93,807
↗ 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 | £20,400 | £20,706 | £21,017 | £21,542 | £22,081 | £105,745 |
| Total Expenses | £14,980 | £15,060 | £15,132 | £15,227 | £15,323 | £75,721 |
| Profit Before Tax | £5,421 | £5,646 | £5,884 | £6,315 | £6,758 | £30,024 |
| Profit After Tax | £4,391 | £4,573 | £4,766 | £5,116 | £5,474 | £24,319 |
| Change In Property Value | £10,200 | £19,261 | £22,168 | £23,498 | £18,681 | £93,807 |
| Net Return | £14,591 | £23,834 | £26,934 | £28,613 | £24,154 | £118,126 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 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