Flat
M50
2 beds
2 baths
The Quays, Salford Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£20,638
↗ 24%After 5 Years
Change In Property Value
£72,125
↗ 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 | £20,028 | £20,328 | £20,837 | £21,358 | £21,998 | £104,549 |
| Total Expenses | £15,615 | £15,702 | £15,807 | £15,914 | £16,031 | £79,070 |
| Profit Before Tax | £4,413 | £4,626 | £5,030 | £5,444 | £5,967 | £25,479 |
| Profit After Tax | £3,575 | £3,747 | £4,074 | £4,409 | £4,833 | £20,638 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £11,975 | £12,399 | £20,412 | £23,213 | £24,765 | £92,763 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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