Flat
M50
2 beds
2 baths
The Quays, Salford Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£10,482
↗ 12%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £14,789 | £14,860 | £14,946 | £15,033 | £15,130 | £74,758 |
| Profit Before Tax | £2,011 | £2,192 | £2,533 | £2,882 | £3,323 | £12,940 |
| Profit After Tax | £1,629 | £1,775 | £2,051 | £2,334 | £2,692 | £10,482 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £10,029 | £10,427 | £18,389 | £21,138 | £22,623 | £82,606 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change