Flat M50 2 beds 2 baths

Lightbox, Blue, Media City UK, Salford M50

North West, England · M50

Initial Investment

First Year

£79,150First Year

Profit From Rental Income

After 5 Years

£3,557

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£66,715

↗ 26%After 5 Years

Return On Investment

89%

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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£16,391	£16,518	£16,656	£16,797	£16,945	£83,307
Profit Before Tax	£409	£534	£822	£1,118	£1,507	£4,391
Profit After Tax	£331	£433	£666	£906	£1,221	£3,557
Change In Property Value	£7,770	£8,003	£15,113	£17,393	£18,437	£66,715
Net Return	£8,101	£8,436	£15,779	£18,299	£19,658	£70,272
Return From Rental Income (%)	0%	1%	1%	1%	2%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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