Flat
M50
2 beds
2 baths
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£13,949
↗ 20%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £12,685 | £12,755 | £12,837 | £12,922 | £13,014 | £64,213 |
| Profit Before Tax | £2,915 | £3,079 | £3,393 | £3,714 | £4,120 | £17,221 |
| Profit After Tax | £2,361 | £2,494 | £2,748 | £3,008 | £3,338 | £13,949 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £9,261 | £9,601 | £16,168 | £18,454 | £19,710 | £73,195 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change