Flat M50 1 bed 1 bath

Lightbox, Blue, Salford M50

North West, England · M50

Initial Investment

First Year

£54,998First Year

Profit From Rental Income

After 5 Years

£9,198

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£46,365

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,424	£12,734	£13,053	£13,444	£63,894
Total Expenses	£10,365	£10,430	£10,504	£10,579	£10,661	£52,539
Profit Before Tax	£1,875	£1,994	£2,231	£2,473	£2,783	£11,355
Profit After Tax	£1,519	£1,615	£1,807	£2,003	£2,254	£9,198
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,365
Net Return	£6,918	£7,177	£12,309	£14,091	£15,067	£55,562
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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