Flat M50 2 beds 2 baths

Ohio Avenue, Salford M50

North West, England · M50

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£19,810

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 26%After 5 Years

Return On Investment

108%

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	£19,308	£19,598	£20,088	£20,590	£21,207	£100,790
Total Expenses	£15,074	£15,159	£15,260	£15,364	£15,477	£76,334
Profit Before Tax	£4,234	£4,439	£4,827	£5,226	£5,730	£24,456
Profit After Tax	£3,429	£3,595	£3,910	£4,233	£4,641	£19,810
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£11,529	£11,938	£19,665	£22,365	£23,861	£89,359
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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