Flat M7 3 beds 3 baths

The Corner, Salford M7

North West, England · M7

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£37,895

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£118,638

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,096	£27,502	£27,915	£28,613	£29,328	£140,454
Total Expenses	£18,545	£18,635	£18,718	£18,829	£18,944	£93,671
Profit Before Tax	£8,551	£8,867	£9,197	£9,783	£10,385	£46,783
Profit After Tax	£6,926	£7,182	£7,450	£7,925	£8,412	£37,895
Change In Property Value	£12,900	£24,360	£28,036	£29,718	£23,626	£118,638
Net Return	£19,826	£31,542	£35,485	£37,642	£32,037	£156,533
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change