Flat
M7
1 bed
1 bath
Bury Old Road, Salford, Greater Manchester M7
North West, England · M7
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£3,940
↗ 11%After 5 Years
Change In Property Value
£31,729
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,248 | £7,357 | £7,467 | £7,654 | £7,845 | £37,571 |
| Total Expenses | £6,425 | £6,486 | £6,538 | £6,598 | £6,660 | £32,707 |
| Profit Before Tax | £823 | £871 | £929 | £1,055 | £1,185 | £4,864 |
| Profit After Tax | £667 | £705 | £753 | £855 | £960 | £3,940 |
| Change In Property Value | £3,450 | £6,515 | £7,498 | £7,948 | £6,318 | £31,729 |
| Net Return | £4,117 | £7,220 | £8,251 | £8,803 | £7,278 | £35,668 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 12% | 20% | 23% | 25% | 21% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change