Flat M50 2 beds 2 baths

Lightbox, Blue, Media City UK, Salford M50

North West, England · M50

Initial Investment

First Year

£79,150First Year

Profit From Rental Income

After 5 Years

£7,006

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£66,715

↗ 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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£13,776	£13,844	£13,925	£14,008	£14,099	£69,653
Profit Before Tax	£1,224	£1,381	£1,680	£1,988	£2,377	£8,649
Profit After Tax	£992	£1,118	£1,361	£1,610	£1,925	£7,006
Change In Property Value	£7,770	£8,003	£15,113	£17,393	£18,437	£66,715
Net Return	£8,762	£9,121	£16,474	£19,003	£20,362	£73,722
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	12%	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