Flat
M50
2 beds
2 baths
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£66,970First YearProfit From Rental Income
£6,439
↗ 10%After 5 Years
Change In Property Value
£56,644
↗ 26%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £12,045 | £12,110 | £12,187 | £12,265 | £12,350 | £60,957 |
| Profit Before Tax | £1,155 | £1,288 | £1,546 | £1,811 | £2,149 | £7,949 |
| Profit After Tax | £936 | £1,043 | £1,252 | £1,467 | £1,740 | £6,439 |
| Change In Property Value | £6,597 | £6,795 | £12,831 | £14,767 | £15,653 | £56,644 |
| Net Return | £7,533 | £7,838 | £14,083 | £16,235 | £17,394 | £63,083 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change