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
£6,211
↗ 9%After 5 Years
Change In Property Value
£56,644
↗ 26%After 5 Years
Return On Investment
94%
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 | £15,732 | £15,968 | £16,367 | £16,776 | £17,280 | £82,123 |
| Total Expenses | £14,630 | £14,753 | £14,886 | £15,022 | £15,165 | £74,455 |
| Profit Before Tax | £1,102 | £1,215 | £1,481 | £1,754 | £2,115 | £7,668 |
| Profit After Tax | £893 | £984 | £1,200 | £1,421 | £1,713 | £6,211 |
| Change In Property Value | £6,597 | £6,795 | £12,831 | £14,767 | £15,653 | £56,644 |
| Net Return | £7,490 | £7,779 | £14,031 | £16,188 | £17,367 | £62,855 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change