Flat M50 1 bed 1 bath

The Quays, Salford M50

North West, England · M50

Initial Investment

First Year

£60,100First Year

Profit From Rental Income

After 5 Years

£4,867

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£50,745

↗ 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	£11,820	£11,997	£12,297	£12,605	£12,983	£61,702
Total Expenses	£10,998	£11,062	£11,135	£11,209	£11,290	£55,693
Profit Before Tax	£822	£936	£1,163	£1,395	£1,693	£6,009
Profit After Tax	£666	£758	£942	£1,130	£1,371	£4,867
Change In Property Value	£5,910	£6,087	£11,495	£13,230	£14,023	£50,745
Net Return	£6,576	£6,845	£12,437	£14,360	£15,395	£55,612
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