Flat
M50
2 beds
2 baths
Salford M50
North West, England · M50
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£10,820
↗ 12%After 5 Years
Change In Property Value
£73,413
↗ 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 | £17,100 | £17,356 | £17,790 | £18,235 | £18,782 | £89,264 |
| Total Expenses | £15,017 | £15,089 | £15,175 | £15,264 | £15,361 | £75,907 |
| Profit Before Tax | £2,083 | £2,267 | £2,615 | £2,971 | £3,421 | £13,358 |
| Profit After Tax | £1,687 | £1,837 | £2,118 | £2,407 | £2,771 | £10,820 |
| Change In Property Value | £8,550 | £8,807 | £16,630 | £19,139 | £20,288 | £73,413 |
| Net Return | £10,237 | £10,643 | £18,748 | £21,546 | £23,059 | £84,233 |
| 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