Flat
M7
2 beds
1 bath
City View, Highclere Avenue, Salford M7
North West, England · M7
View property listing
Initial Investment
£27,700First YearProfit From Rental Income
£1,115
↗ 4%After 5 Years
Change In Property Value
£24,555
↗ 28%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,604 | £5,688 | £5,773 | £5,918 | £6,066 | £29,049 |
| Total Expenses | £5,424 | £5,482 | £5,532 | £5,588 | £5,646 | £27,672 |
| Profit Before Tax | £180 | £206 | £241 | £330 | £420 | £1,377 |
| Profit After Tax | £146 | £167 | £196 | £267 | £340 | £1,115 |
| Change In Property Value | £2,670 | £5,042 | £5,803 | £6,151 | £4,890 | £24,555 |
| Net Return | £2,816 | £5,208 | £5,998 | £6,418 | £5,230 | £25,671 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 19% | 22% | 23% | 19% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change