Flat
M50
3 beds
2 baths
Salford Quay, Salford M50
North West, England · M50
View property listing
Initial Investment
£122,200First YearProfit From Rental Income
£17,381
↗ 14%After 5 Years
Change In Property Value
£98,399
↗ 26%After 5 Years
Return On Investment
95%
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 | £22,920 | £23,264 | £23,845 | £24,442 | £25,175 | £119,646 |
| Total Expenses | £19,448 | £19,528 | £19,629 | £19,733 | £19,849 | £98,187 |
| Profit Before Tax | £3,472 | £3,736 | £4,216 | £4,709 | £5,326 | £21,458 |
| Profit After Tax | £2,812 | £3,026 | £3,415 | £3,814 | £4,314 | £17,381 |
| Change In Property Value | £11,460 | £11,804 | £22,290 | £25,653 | £27,192 | £98,399 |
| Net Return | £14,272 | £14,830 | £25,705 | £29,467 | £31,506 | £115,780 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change