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
£8,178
↗ 12%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
96%
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 | £14,901 | £15,021 | £15,152 | £15,285 | £15,426 | £75,785 |
| Profit Before Tax | £1,551 | £1,678 | £1,965 | £2,259 | £2,645 | £10,097 |
| Profit After Tax | £1,256 | £1,359 | £1,591 | £1,830 | £2,142 | £8,178 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £8,156 | £8,466 | £15,012 | £17,276 | £18,515 | £67,424 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change