Flat
M50
2 beds
2 baths
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£60,400First YearProfit From Rental Income
£13,611
↗ 23%After 5 Years
Change In Property Value
£51,003
↗ 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 | £14,160 | £14,372 | £14,732 | £15,100 | £15,553 | £73,917 |
| Total Expenses | £11,272 | £11,339 | £11,418 | £11,498 | £11,586 | £57,113 |
| Profit Before Tax | £2,888 | £3,034 | £3,314 | £3,602 | £3,967 | £16,804 |
| Profit After Tax | £2,340 | £2,457 | £2,684 | £2,917 | £3,213 | £13,611 |
| Change In Property Value | £5,940 | £6,118 | £11,553 | £13,297 | £14,094 | £51,003 |
| Net Return | £8,280 | £8,575 | £14,237 | £16,214 | £17,307 | £64,614 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| 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