Flat M50 1 bed 1 bath

Salford Quay, Salford M50

North West, England · M50

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£4,055

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

92%

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	£11,100	£11,266	£11,548	£11,837	£12,192	£57,944
Total Expenses	£10,450	£10,513	£10,584	£10,656	£10,735	£52,937
Profit Before Tax	£650	£754	£965	£1,180	£1,457	£5,007
Profit After Tax	£527	£611	£781	£956	£1,181	£4,055
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£6,077	£6,327	£11,576	£13,380	£14,350	£51,709
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	92%

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