Flat M50 1 bed 1 bath

Lightbox, Blue, Salford M50

North West, England · M50

Initial Investment

First Year

£54,998First Year

Profit From Rental Income

After 5 Years

£7,083

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£46,365

↗ 26%After 5 Years

Return On Investment

97%

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	£12,240	£12,424	£12,734	£13,053	£13,444	£63,894
Total Expenses	£10,865	£10,941	£11,026	£11,113	£11,205	£55,150
Profit Before Tax	£1,375	£1,482	£1,708	£1,940	£2,239	£8,744
Profit After Tax	£1,114	£1,201	£1,384	£1,571	£1,814	£7,083
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,365
Net Return	£6,513	£6,763	£11,886	£13,659	£14,626	£53,448
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

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