Flat
M50
2 beds
2 baths
Grapnel Apartments, Salford, Manchester M50
North West, England · M50
View property listing
Initial Investment
£34,900First YearProfit From Rental Income
£-1,006
↘ -3%After 5 Years
Change In Property Value
£29,108
↗ 26%After 5 Years
Return On Investment
81%
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 | £6,780 | £6,882 | £7,054 | £7,230 | £7,447 | £35,393 |
| Total Expenses | £7,161 | £7,217 | £7,278 | £7,339 | £7,403 | £36,399 |
| Profit Before Tax | £-381 | £-336 | £-224 | £-109 | £44 | £-1,006 |
| Profit After Tax | £-381 | £-336 | £-224 | £-109 | £44 | £-1,006 |
| Change In Property Value | £3,390 | £3,492 | £6,593 | £7,589 | £8,044 | £29,108 |
| Net Return | £3,009 | £3,156 | £6,370 | £7,479 | £8,087 | £28,101 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 9% | 9% | 18% | 21% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change