Flat
M50
1 bed
1 bath
Furness Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£55,153First YearProfit From Rental Income
£3,772
↗ 7%After 5 Years
Change In Property Value
£46,497
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,836 | £10,999 | £11,274 | £11,555 | £11,902 | £56,565 |
| Total Expenses | £10,245 | £10,308 | £10,378 | £10,450 | £10,527 | £51,908 |
| Profit Before Tax | £591 | £691 | £895 | £1,105 | £1,375 | £4,657 |
| Profit After Tax | £478 | £560 | £725 | £895 | £1,113 | £3,772 |
| Change In Property Value | £5,415 | £5,578 | £10,533 | £12,122 | £12,849 | £46,497 |
| Net Return | £5,894 | £6,137 | £11,258 | £13,017 | £13,963 | £50,269 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change