Flat
M50
2 beds
2 baths
Northill Apartments, Salford Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£55,900First YearProfit From Rental Income
£26,068
↗ 47%After 5 Years
Change In Property Value
£47,139
↗ 26%After 5 Years
Return On Investment
131%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £10,941 | £11,012 | £11,097 | £11,185 | £11,281 | £55,516 |
| Profit Before Tax | £5,859 | £6,040 | £6,381 | £6,730 | £7,171 | £32,183 |
| Profit After Tax | £4,746 | £4,893 | £5,169 | £5,452 | £5,809 | £26,068 |
| Change In Property Value | £5,490 | £5,655 | £10,678 | £12,289 | £13,027 | £47,139 |
| Net Return | £10,236 | £10,547 | £15,847 | £17,741 | £18,836 | £73,207 |
| Return From Rental Income (%) | 8% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 18% | 19% | 28% | 32% | 34% | 131% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change