Flat M50 1 bed 1 bath

Furness Quay, Salford M50

North West, England · M50

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£13,271

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 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	£13,944	£14,153	£14,507	£14,870	£15,316	£72,790
Total Expenses	£11,131	£11,198	£11,276	£11,356	£11,444	£56,405
Profit Before Tax	£2,813	£2,955	£3,231	£3,513	£3,872	£16,384
Profit After Tax	£2,279	£2,394	£2,617	£2,846	£3,136	£13,271
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£8,129	£8,419	£13,995	£15,941	£17,017	£63,501
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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