Flat M50 1 bed 1 bath

The Quays, Salford M50

North West, England · M50

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£2,364

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£9,308	£9,368	£9,436	£9,505	£9,578	£47,195
Profit Before Tax	£292	£376	£552	£733	£966	£2,919
Profit After Tax	£237	£304	£447	£594	£783	£2,364
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£5,037	£5,248	£9,783	£11,338	£12,172	£43,578
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change