Flat M50 1 bed 1 bath

Pink, Media City Uk, Salford M50

North West, England · M50

Initial Investment

First Year

£42,085First Year

Profit From Rental Income

After 5 Years

£1,648

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£35,277

↗ 26%After 5 Years

Return On Investment

88%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£9,438	£9,523	£9,613	£9,704	£9,800	£48,079
Profit Before Tax	£162	£221	£375	£533	£744	£2,035
Profit After Tax	£131	£179	£304	£432	£603	£1,648
Change In Property Value	£4,109	£4,232	£7,991	£9,197	£9,749	£35,277
Net Return	£4,239	£4,411	£8,295	£9,628	£10,352	£36,925
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	20%	23%	25%	88%

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