Flat
M50
2 beds
2 baths
Nv Buildings, 96 The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£13,864
↗ 13%After 5 Years
Change In Property Value
£85,004
↗ 26%After 5 Years
Return On Investment
95%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £17,073 | £17,148 | £17,242 | £17,337 | £17,443 | £86,243 |
| Profit Before Tax | £2,727 | £2,949 | £3,358 | £3,777 | £4,305 | £17,116 |
| Profit After Tax | £2,209 | £2,388 | £2,720 | £3,060 | £3,487 | £13,864 |
| Change In Property Value | £9,900 | £10,197 | £19,255 | £22,161 | £23,491 | £85,004 |
| Net Return | £12,109 | £12,585 | £21,975 | £25,221 | £26,978 | £98,868 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change