Flat M50 1 bed 0 baths

Ohio Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£53,798First Year

Profit From Rental Income

After 5 Years

£11,165

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£45,334

↗ 26%After 5 Years

Return On Investment

105%

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	£12,588	£12,777	£13,096	£13,424	£13,826	£65,711
Total Expenses	£10,241	£10,306	£10,381	£10,458	£10,541	£51,927
Profit Before Tax	£2,347	£2,471	£2,715	£2,966	£3,286	£13,784
Profit After Tax	£1,901	£2,001	£2,199	£2,402	£2,661	£11,165
Change In Property Value	£5,280	£5,438	£10,269	£11,819	£12,528	£45,334
Net Return	£7,181	£7,439	£12,468	£14,221	£15,189	£56,499
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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