Flat
M50
2 beds
2 baths
The Quays, Salford, Greater Manchester M50
North West, England · M50
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£13,526
↗ 13%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
95%
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 | £19,500 | £19,792 | £20,287 | £20,794 | £21,418 | £101,793 |
| Total Expenses | £16,844 | £16,920 | £17,012 | £17,107 | £17,212 | £85,094 |
| Profit Before Tax | £2,656 | £2,873 | £3,275 | £3,688 | £4,207 | £16,698 |
| Profit After Tax | £2,151 | £2,327 | £2,653 | £2,987 | £3,407 | £13,526 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £11,901 | £12,370 | £21,617 | £24,813 | £26,542 | £97,242 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change