Flat
M50
2 beds
2 baths
Grapnel Apartments, Salford, Manchester M50
North West, England · M50
View property listing
Initial Investment
£36,700First YearProfit From Rental Income
£-508
↘ -1%After 5 Years
Change In Property Value
£30,653
↗ 26%After 5 Years
Return On Investment
82%
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 | £7,140 | £7,247 | £7,428 | £7,614 | £7,842 | £37,272 |
| Total Expenses | £7,435 | £7,492 | £7,553 | £7,616 | £7,681 | £37,777 |
| Profit Before Tax | £-295 | £-245 | £-125 | £-2 | £161 | £-505 |
| Profit After Tax | £-295 | £-245 | £-125 | £-2 | £159 | £-508 |
| Change In Property Value | £3,570 | £3,677 | £6,944 | £7,991 | £8,471 | £30,653 |
| Net Return | £3,275 | £3,432 | £6,819 | £7,990 | £8,630 | £30,145 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 9% | 9% | 19% | 22% | 24% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change