Flat M50 2 beds 1 bath

Lexington Court, Broadway, Salford Quays M50

North West, England · M50

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£12,766

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

113%

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	£11,700	£11,875	£12,172	£12,477	£12,851	£61,076
Total Expenses	£8,923	£8,986	£9,059	£9,133	£9,213	£45,315
Profit Before Tax	£2,777	£2,889	£3,113	£3,343	£3,638	£15,760
Profit After Tax	£2,249	£2,340	£2,522	£2,708	£2,946	£12,766
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£6,599	£6,821	£10,982	£12,446	£13,268	£50,116
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change