Flat M50 1 bed 2 baths

The Heart, Blue, Salford M50

North West, England · M50

Initial Investment

First Year

£44,800First Year

Profit From Rental Income

After 5 Years

£18,313

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£37,608

↗ 26%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£9,113	£9,178	£9,255	£9,333	£9,418	£46,297
Profit Before Tax	£4,087	£4,220	£4,478	£4,743	£5,081	£22,609
Profit After Tax	£3,311	£3,418	£3,627	£3,842	£4,115	£18,313
Change In Property Value	£4,380	£4,511	£8,519	£9,805	£10,393	£37,608
Net Return	£7,691	£7,929	£12,146	£13,647	£14,508	£55,921
Return From Rental Income (%)	7%	8%	8%	9%	9%	41%
Total Net Return (%)	17%	18%	27%	30%	32%	125%

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