Flat M50 1 bed 1 bath

Madison Court, Broadway, Salford M50

North West, England · M50

Initial Investment

First Year

£40,900First Year

Profit From Rental Income

After 5 Years

£513

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£34,259

↗ 26%After 5 Years

Return On Investment

85%

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	£7,980	£8,100	£8,302	£8,510	£8,765	£41,657
Total Expenses	£8,075	£8,133	£8,196	£8,261	£8,329	£40,993
Profit Before Tax	£-95	£-33	£106	£249	£436	£664
Profit After Tax	£-95	£-33	£86	£202	£353	£513
Change In Property Value	£3,990	£4,110	£7,760	£8,932	£9,468	£34,259
Net Return	£3,895	£4,077	£7,847	£9,133	£9,821	£34,773
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

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