Flat
M50
2 beds
2 baths
The Quays, Salford M50
North West, England · M50
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£11,158
↗ 12%After 5 Years
Change In Property Value
£74,701
↗ 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 | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £15,246 | £15,318 | £15,405 | £15,494 | £15,592 | £77,055 |
| Profit Before Tax | £2,154 | £2,343 | £2,698 | £3,061 | £3,519 | £13,775 |
| Profit After Tax | £1,745 | £1,898 | £2,185 | £2,479 | £2,851 | £11,158 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £10,445 | £10,859 | £19,106 | £21,954 | £23,494 | £85,859 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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