Flat
M50
2 beds
2 baths
Grapnel Apartments, Salford, Manchester M50
North West, England · M50
View property listing
Initial Investment
£28,090First YearProfit From Rental Income
£-2,874
↘ -10%After 5 Years
Change In Property Value
£23,260
↗ 26%After 5 Years
Return On Investment
73%
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 | £5,424 | £5,505 | £5,643 | £5,784 | £5,958 | £28,314 |
| Total Expenses | £6,125 | £6,179 | £6,236 | £6,294 | £6,354 | £31,188 |
| Profit Before Tax | £-701 | £-674 | £-593 | £-510 | £-396 | £-2,874 |
| Profit After Tax | £-701 | £-674 | £-593 | £-510 | £-396 | £-2,874 |
| Change In Property Value | £2,709 | £2,790 | £5,269 | £6,064 | £6,428 | £23,260 |
| Net Return | £2,008 | £2,116 | £4,676 | £5,554 | £6,032 | £20,386 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 7% | 8% | 17% | 20% | 21% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change