Flat M50 2 beds 2 baths

The Quays, Salford M50

North West, England · M50

Initial Investment

First Year

£96,982First Year

Profit From Rental Income

After 5 Years

£22,787

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£79,840

↗ 26%After 5 Years

Return On Investment

106%

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	£22,164	£22,496	£23,059	£23,635	£24,344	£115,699
Total Expenses	£17,293	£17,390	£17,506	£17,624	£17,755	£87,567
Profit Before Tax	£4,871	£5,107	£5,553	£6,011	£6,590	£28,132
Profit After Tax	£3,946	£4,136	£4,498	£4,869	£5,338	£22,787
Change In Property Value	£9,299	£9,577	£18,085	£20,815	£22,064	£79,840
Net Return	£13,244	£13,714	£22,583	£25,684	£27,401	£102,626
Return From Rental Income (%)	4%	4%	5%	5%	6%	23%
Total Net Return (%)	14%	14%	23%	26%	28%	106%

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