Flat
M50
1 bed
1 bath
Furness Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£11,177
↗ 20%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
105%
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 | £12,876 | £13,069 | £13,396 | £13,731 | £14,143 | £67,214 |
| Total Expenses | £10,533 | £10,601 | £10,679 | £10,758 | £10,844 | £53,415 |
| Profit Before Tax | £2,343 | £2,468 | £2,717 | £2,972 | £3,298 | £13,799 |
| Profit After Tax | £1,898 | £1,999 | £2,201 | £2,408 | £2,672 | £11,177 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £7,298 | £7,561 | £12,704 | £14,496 | £15,485 | £57,543 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change