Flat
M50
2 beds
2 baths
Salford M50
North West, England · M50
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£29,660
↗ 34%After 5 Years
Change In Property Value
£73,413
↗ 26%After 5 Years
Return On Investment
117%
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 | £20,388 | £20,694 | £21,211 | £21,741 | £22,394 | £106,428 |
| Total Expenses | £13,850 | £13,892 | £13,955 | £14,019 | £14,095 | £69,811 |
| Profit Before Tax | £6,538 | £6,801 | £7,256 | £7,722 | £8,299 | £36,617 |
| Profit After Tax | £5,296 | £5,509 | £5,878 | £6,255 | £6,722 | £29,660 |
| Change In Property Value | £8,550 | £8,807 | £16,630 | £19,139 | £20,288 | £73,413 |
| Net Return | £13,846 | £14,316 | £22,507 | £25,394 | £27,009 | £103,072 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change