Flat
M50
2 beds
2 baths
Northill Apartments, Salford Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£16,486
↗ 27%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £11,435 | £11,504 | £11,585 | £11,667 | £11,758 | £57,948 |
| Profit Before Tax | £3,565 | £3,721 | £4,021 | £4,328 | £4,718 | £20,354 |
| Profit After Tax | £2,888 | £3,014 | £3,257 | £3,506 | £3,821 | £16,486 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £8,888 | £9,194 | £14,927 | £16,937 | £18,058 | £68,004 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change