Flat
M50
1 bed
1 bath
Ohio Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£7,130
↗ 17%After 5 Years
Change In Property Value
£36,062
↗ 26%After 5 Years
Return On Investment
100%
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 | £10,008 | £10,158 | £10,412 | £10,672 | £10,993 | £52,243 |
| Total Expenses | £8,555 | £8,616 | £8,685 | £8,755 | £8,829 | £43,440 |
| Profit Before Tax | £1,453 | £1,542 | £1,727 | £1,918 | £2,163 | £8,803 |
| Profit After Tax | £1,177 | £1,249 | £1,399 | £1,553 | £1,752 | £7,130 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £5,377 | £5,575 | £9,568 | £10,955 | £11,718 | £43,193 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change