Flat M50 1 bed 0 baths

Ohio Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£53,798First Year

Profit From Rental Income

After 5 Years

£3,447

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£45,334

↗ 26%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,718	£10,986	£11,261	£11,599	£55,125
Total Expenses	£10,039	£10,100	£10,170	£10,242	£10,318	£50,869
Profit Before Tax	£521	£618	£816	£1,019	£1,281	£4,256
Profit After Tax	£422	£501	£661	£826	£1,038	£3,447
Change In Property Value	£5,280	£5,438	£10,269	£11,819	£12,528	£45,334
Net Return	£5,702	£5,939	£10,930	£12,645	£13,566	£48,782
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	11%	11%	20%	24%	25%	91%

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