Flat M50 2 beds 2 baths

City Lofts, Salford Quays M50

North West, England · M50

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£9,684

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

98%

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	£17,160	£17,417	£17,853	£18,299	£18,848	£89,578
Total Expenses	£15,270	£15,388	£15,519	£15,652	£15,793	£77,621
Profit Before Tax	£1,890	£2,029	£2,334	£2,647	£3,056	£11,956
Profit After Tax	£1,531	£1,643	£1,891	£2,144	£2,475	£9,684
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£8,731	£9,059	£15,895	£18,262	£19,559	£71,506
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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