Flat
M50
1 bed
1 bath
Grapnel Apartments, Salford, Manchester M50
North West, England · M50
View property listing
Initial Investment
£24,700First YearProfit From Rental Income
£-3,846
↘ -16%After 5 Years
Change In Property Value
£20,350
↗ 26%After 5 Years
Return On Investment
67%
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 | £4,740 | £4,811 | £4,931 | £5,055 | £5,206 | £24,743 |
| Total Expenses | £5,608 | £5,661 | £5,716 | £5,773 | £5,830 | £28,589 |
| Profit Before Tax | £-868 | £-850 | £-785 | £-718 | £-624 | £-3,846 |
| Profit After Tax | £-868 | £-850 | £-785 | £-718 | £-624 | £-3,846 |
| Change In Property Value | £2,370 | £2,441 | £4,610 | £5,305 | £5,624 | £20,350 |
| Net Return | £1,502 | £1,591 | £3,825 | £4,587 | £4,999 | £16,504 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 6% | 6% | 15% | 19% | 20% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change