Flat
M50
1 bed
1 bath
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£60,100First YearProfit From Rental Income
£13,498
↗ 22%After 5 Years
Change In Property Value
£50,745
↗ 26%After 5 Years
Return On Investment
107%
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 | £14,088 | £14,299 | £14,657 | £15,023 | £15,474 | £73,541 |
| Total Expenses | £11,225 | £11,292 | £11,371 | £11,451 | £11,539 | £56,877 |
| Profit Before Tax | £2,863 | £3,007 | £3,286 | £3,572 | £3,935 | £16,664 |
| Profit After Tax | £2,319 | £2,436 | £2,662 | £2,893 | £3,187 | £13,498 |
| Change In Property Value | £5,910 | £6,087 | £11,495 | £13,230 | £14,023 | £50,745 |
| Net Return | £8,229 | £8,523 | £14,157 | £16,123 | £17,211 | £64,243 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change