Flat
M50
2 beds
2 baths
Grapnel Apartments, Salford, Manchester M50
North West, England · M50
View property listing
Initial Investment
£28,300First YearProfit From Rental Income
£-2,844
↘ -10%After 5 Years
Change In Property Value
£23,441
↗ 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 | £5,460 | £5,542 | £5,680 | £5,822 | £5,997 | £28,502 |
| Total Expenses | £6,156 | £6,211 | £6,267 | £6,326 | £6,386 | £31,346 |
| Profit Before Tax | £-696 | £-669 | £-587 | £-503 | £-388 | £-2,844 |
| Profit After Tax | £-696 | £-669 | £-587 | £-503 | £-388 | £-2,844 |
| Change In Property Value | £2,730 | £2,812 | £5,310 | £6,111 | £6,478 | £23,441 |
| Net Return | £2,034 | £2,143 | £4,723 | £5,608 | £6,089 | £20,597 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 7% | 8% | 17% | 20% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change