Flat
M50
1 bed
1 bath
Furness Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£56,542First YearProfit From Rental Income
£4,078
↗ 7%After 5 Years
Change In Property Value
£47,690
↗ 26%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,112 | £11,279 | £11,561 | £11,850 | £12,205 | £58,006 |
| Total Expenses | £10,457 | £10,519 | £10,590 | £10,663 | £10,741 | £52,971 |
| Profit Before Tax | £655 | £759 | £970 | £1,186 | £1,464 | £5,035 |
| Profit After Tax | £531 | £615 | £786 | £961 | £1,186 | £4,078 |
| Change In Property Value | £5,554 | £5,721 | £10,803 | £12,433 | £13,179 | £47,690 |
| Net Return | £6,085 | £6,336 | £11,589 | £13,394 | £14,365 | £51,769 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change