Flat M50 1 bed 1 bath

Furness Quay, Salford M50

North West, England · M50

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£2,026

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£9,080	£9,140	£9,206	£9,274	£9,347	£46,046
Profit Before Tax	£220	£300	£469	£643	£868	£2,501
Profit After Tax	£179	£243	£380	£521	£703	£2,026
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£4,829	£5,032	£9,424	£10,930	£11,737	£41,952
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	88%

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