Flat M50 3 beds 2 baths

Salford Quay, Salford M50

North West, England · M50

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£14,540

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 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	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£17,530	£17,606	£17,701	£17,798	£17,906	£88,540
Profit Before Tax	£2,871	£3,100	£3,523	£3,956	£4,501	£17,951
Profit After Tax	£2,325	£2,511	£2,853	£3,205	£3,646	£14,540
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£12,525	£13,017	£22,692	£26,037	£27,849	£102,120
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	21%	24%	26%	95%

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