Flat M50 2 beds 2 baths

Salford Quay, Salford M50

North West, England · M50

Initial Investment

First Year

£85,100First Year

Profit From Rental Income

After 5 Years

£10,211

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£71,094

↗ 26%After 5 Years

Return On Investment

96%

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	£16,560	£16,808	£17,229	£17,659	£18,189	£86,445
Total Expenses	£14,606	£14,677	£14,762	£14,849	£14,945	£73,839
Profit Before Tax	£1,954	£2,131	£2,466	£2,810	£3,244	£12,606
Profit After Tax	£1,582	£1,726	£1,998	£2,276	£2,628	£10,211
Change In Property Value	£8,280	£8,528	£16,104	£18,535	£19,647	£71,094
Net Return	£9,862	£10,255	£18,102	£20,811	£22,275	£81,305
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	96%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change