Flat
M7
2 beds
1 bath
Highclere Avenue, Salford M7
North West, England · M7
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£2,839
↗ 9%After 5 Years
Change In Property Value
£28,970
↗ 28%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,612 | £6,711 | £6,812 | £6,982 | £7,157 | £34,274 |
| Total Expenses | £6,040 | £6,099 | £6,151 | £6,209 | £6,270 | £30,769 |
| Profit Before Tax | £572 | £612 | £661 | £773 | £887 | £3,505 |
| Profit After Tax | £464 | £495 | £536 | £626 | £719 | £2,839 |
| Change In Property Value | £3,150 | £5,948 | £6,846 | £7,257 | £5,769 | £28,970 |
| Net Return | £3,614 | £6,444 | £7,382 | £7,883 | £6,488 | £31,809 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 20% | 23% | 24% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change