Flat
M50
2 beds
2 baths
Ohio Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£5,070
↗ 8%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £11,135 | £11,199 | £11,272 | £11,347 | £11,429 | £56,382 |
| Profit Before Tax | £865 | £981 | £1,212 | £1,449 | £1,752 | £6,259 |
| Profit After Tax | £701 | £795 | £982 | £1,174 | £1,419 | £5,070 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £6,701 | £6,975 | £12,652 | £14,605 | £15,656 | £56,588 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 21% | 24% | 26% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change