Flat
M50
2 beds
2 baths
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£10,149
↗ 14%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
99%
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 | £16,452 | £16,699 | £17,116 | £17,544 | £18,070 | £85,882 |
| Total Expenses | £14,435 | £14,544 | £14,665 | £14,788 | £14,919 | £73,352 |
| Profit Before Tax | £2,017 | £2,154 | £2,451 | £2,756 | £3,152 | £12,530 |
| Profit After Tax | £1,633 | £1,745 | £1,986 | £2,232 | £2,553 | £10,149 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £8,533 | £8,852 | £15,406 | £17,678 | £18,925 | £69,395 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change