Flat M50 2 beds 2 baths

The Quays, Salford Quays M50

North West, England · M50

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£15,217

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

95%

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	£21,000	£21,315	£21,848	£22,394	£23,066	£109,623
Total Expenses	£17,986	£18,064	£18,160	£18,258	£18,368	£90,837
Profit Before Tax	£3,014	£3,251	£3,688	£4,136	£4,698	£18,786
Profit After Tax	£2,441	£2,634	£2,987	£3,350	£3,805	£15,217
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£12,941	£13,449	£23,410	£26,854	£28,720	£105,373
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	21%	24%	26%	95%

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