Flat
M50
2 beds
1 bath
Madison Court, Salford M50
North West, England · M50
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£12,705
↗ 22%After 5 Years
Change In Property Value
£48,942
↗ 26%After 5 Years
Return On Investment
106%
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 | £13,584 | £13,788 | £14,132 | £14,486 | £14,920 | £70,910 |
| Total Expenses | £10,897 | £10,963 | £11,040 | £11,120 | £11,206 | £55,226 |
| Profit Before Tax | £2,687 | £2,825 | £3,092 | £3,366 | £3,715 | £15,685 |
| Profit After Tax | £2,177 | £2,288 | £2,505 | £2,727 | £3,009 | £12,705 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £7,877 | £8,159 | £13,591 | £15,486 | £16,534 | £61,647 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 29% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change