Flat
M7
2 beds
2 baths
Queens Terrace, 185 Great Cheetham Street West, Salford, Greater Manchester M7
North West, England · M7
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£4,575
↗ 9%After 5 Years
Change In Property Value
£42,502
↗ 26%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 | £10,392 | £10,548 | £10,812 | £11,082 | £11,414 | £54,248 |
| Total Expenses | £9,586 | £9,647 | £9,716 | £9,787 | £9,863 | £48,600 |
| Profit Before Tax | £806 | £901 | £1,095 | £1,294 | £1,551 | £5,648 |
| Profit After Tax | £653 | £730 | £887 | £1,049 | £1,256 | £4,575 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £5,603 | £5,828 | £10,515 | £12,129 | £13,002 | £47,077 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change