Flat
M50
2 beds
2 baths
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£96,982First YearProfit From Rental Income
£12,519
↗ 13%After 5 Years
Change In Property Value
£79,840
↗ 26%After 5 Years
Return On Investment
95%
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 | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £16,157 | £16,231 | £16,321 | £16,414 | £16,516 | £81,639 |
| Profit Before Tax | £2,443 | £2,648 | £3,030 | £3,421 | £3,914 | £15,455 |
| Profit After Tax | £1,979 | £2,145 | £2,454 | £2,771 | £3,170 | £12,519 |
| Change In Property Value | £9,299 | £9,577 | £18,085 | £20,815 | £22,064 | £79,840 |
| Net Return | £11,277 | £11,722 | £20,539 | £23,586 | £25,234 | £92,359 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change