Flat
M50
1 bed
1 bath
Furness Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£4,732
↗ 8%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £10,907 | £10,970 | £11,043 | £11,117 | £11,197 | £55,234 |
| Profit Before Tax | £793 | £905 | £1,130 | £1,360 | £1,654 | £5,842 |
| Profit After Tax | £643 | £733 | £915 | £1,101 | £1,340 | £4,732 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £6,493 | £6,759 | £12,293 | £14,196 | £15,221 | £54,962 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 21% | 24% | 26% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change