Flat
M50
2 beds
2 baths
Northill Apartments, Salford Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£18,093
↗ 31%After 5 Years
Change In Property Value
£48,942
↗ 26%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £11,038 | £11,107 | £11,188 | £11,271 | £11,361 | £55,965 |
| Profit Before Tax | £3,962 | £4,118 | £4,418 | £4,725 | £5,114 | £22,337 |
| Profit After Tax | £3,209 | £3,336 | £3,578 | £3,827 | £4,143 | £18,093 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £8,909 | £9,207 | £14,665 | £16,587 | £17,668 | £67,035 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change