Flat
M7
1 bed
1 bath
Great Cheetham Street West, Salford M7
North West, England · M7
View property listing
Initial Investment
£39,400First YearProfit From Rental Income
£5,329
↗ 14%After 5 Years
Change In Property Value
£35,316
↗ 28%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,064 | £8,185 | £8,308 | £8,515 | £8,728 | £41,800 |
| Total Expenses | £6,925 | £6,987 | £7,040 | £7,103 | £7,167 | £35,221 |
| Profit Before Tax | £1,139 | £1,198 | £1,268 | £1,413 | £1,562 | £6,579 |
| Profit After Tax | £923 | £970 | £1,027 | £1,144 | £1,265 | £5,329 |
| Change In Property Value | £3,840 | £7,251 | £8,345 | £8,846 | £7,033 | £35,316 |
| Net Return | £4,763 | £8,222 | £9,372 | £9,990 | £8,298 | £40,645 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change