Flat
M50
2 beds
2 baths
Furness Quay, Northill Apartments M50
North West, England · M50
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£16,578
↗ 24%After 5 Years
Change In Property Value
£59,245
↗ 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 | £16,452 | £16,699 | £17,116 | £17,544 | £18,070 | £85,882 |
| Total Expenses | £12,915 | £12,989 | £13,077 | £13,167 | £13,266 | £65,415 |
| Profit Before Tax | £3,537 | £3,709 | £4,039 | £4,377 | £4,805 | £20,467 |
| Profit After Tax | £2,865 | £3,005 | £3,272 | £3,545 | £3,892 | £16,578 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £9,765 | £10,112 | £16,692 | £18,991 | £20,264 | £75,824 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change