Flat M50 2 beds 2 baths

Northill Apartments, Salford Quays, Salford M50

North West, England · M50

Initial Investment

First Year

£58,600First Year

Profit From Rental Income

After 5 Years

£4,529

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£49,457

↗ 26%After 5 Years

Return On Investment

92%

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	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£10,770	£10,833	£10,905	£10,979	£11,058	£54,545
Profit Before Tax	£750	£860	£1,080	£1,306	£1,595	£5,591
Profit After Tax	£608	£697	£875	£1,058	£1,292	£4,529
Change In Property Value	£5,760	£5,933	£11,203	£12,894	£13,667	£49,457
Net Return	£6,368	£6,629	£12,078	£13,951	£14,959	£53,986
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	11%	11%	21%	24%	26%	92%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change