Flat M50 1 bed 1 bath

The Quays, Salford M50

North West, England · M50

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£9,397

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

103%

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	£11,448	£11,620	£11,910	£12,208	£12,574	£59,760
Total Expenses	£9,493	£9,556	£9,628	£9,702	£9,781	£48,159
Profit Before Tax	£1,955	£2,064	£2,282	£2,506	£2,793	£11,601
Profit After Tax	£1,584	£1,672	£1,849	£2,030	£2,263	£9,397
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,384	£6,616	£11,185	£12,775	£13,652	£50,611
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

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