Flat
M50
2 beds
2 baths
Grapnel Apartments, Salford, Manchester M50
North West, England · M50
View property listing
Initial Investment
£40,600First YearProfit From Rental Income
£440
↗ 1%After 5 Years
Change In Property Value
£34,002
↗ 26%After 5 Years
Return On Investment
85%
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 | £7,920 | £8,039 | £8,240 | £8,446 | £8,699 | £41,343 |
| Total Expenses | £8,029 | £8,087 | £8,150 | £8,215 | £8,282 | £40,763 |
| Profit Before Tax | £-109 | £-48 | £90 | £231 | £417 | £580 |
| Profit After Tax | £-109 | £-48 | £73 | £187 | £337 | £440 |
| Change In Property Value | £3,960 | £4,079 | £7,702 | £8,864 | £9,396 | £34,002 |
| Net Return | £3,851 | £4,031 | £7,775 | £9,052 | £9,734 | £34,442 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change