Flat M50 2 beds 2 baths

The Quays, Salford M50

North West, England · M50

Initial Investment

First Year

£60,400First Year

Profit From Rental Income

After 5 Years

£4,935

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£51,003

↗ 26%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,058	£12,360	£12,669	£13,049	£62,015
Total Expenses	£11,044	£11,107	£11,181	£11,255	£11,336	£55,923
Profit Before Tax	£836	£951	£1,179	£1,413	£1,713	£6,092
Profit After Tax	£677	£770	£955	£1,145	£1,387	£4,935
Change In Property Value	£5,940	£6,118	£11,553	£13,297	£14,094	£51,003
Net Return	£6,617	£6,888	£12,508	£14,441	£15,482	£55,937
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	21%	24%	26%	93%

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