Flat
M50
0 beds
1 bath
Clippers Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£33,385First YearProfit From Rental Income
£3,732
↗ 11%After 5 Years
Change In Property Value
£27,807
↗ 26%After 5 Years
Return On Investment
94%
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 | £7,716 | £7,832 | £8,028 | £8,228 | £8,475 | £40,279 |
| Total Expenses | £7,014 | £7,070 | £7,132 | £7,195 | £7,261 | £35,672 |
| Profit Before Tax | £702 | £762 | £896 | £1,033 | £1,214 | £4,607 |
| Profit After Tax | £569 | £617 | £726 | £837 | £983 | £3,732 |
| Change In Property Value | £3,239 | £3,336 | £6,299 | £7,249 | £7,684 | £27,807 |
| Net Return | £3,808 | £3,953 | £7,024 | £8,086 | £8,667 | £31,538 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change