Flat
M50
1 bed
1 bath
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£60,700First YearProfit From Rental Income
£13,724
↗ 23%After 5 Years
Change In Property Value
£51,260
↗ 26%After 5 Years
Return On Investment
107%
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 | £14,232 | £14,445 | £14,807 | £15,177 | £15,632 | £74,293 |
| Total Expenses | £11,319 | £11,386 | £11,465 | £11,546 | £11,634 | £57,349 |
| Profit Before Tax | £2,913 | £3,060 | £3,342 | £3,631 | £3,998 | £16,944 |
| Profit After Tax | £2,360 | £2,478 | £2,707 | £2,941 | £3,238 | £13,724 |
| Change In Property Value | £5,970 | £6,149 | £11,612 | £13,364 | £14,166 | £51,260 |
| Net Return | £8,330 | £8,627 | £14,318 | £16,305 | £17,404 | £64,985 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change