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
£637
↗ 2%After 5 Years
Change In Property Value
£29,623
↗ 26%After 5 Years
Return On Investment
85%
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 | £7,541 | £7,729 | £7,961 | £37,836 |
| Total Expenses | £7,287 | £7,344 | £7,406 | £7,468 | £7,534 | £37,040 |
| Profit Before Tax | £-39 | £12 | £135 | £261 | £427 | £796 |
| Profit After Tax | £-39 | £10 | £109 | £211 | £346 | £637 |
| Change In Property Value | £3,450 | £3,554 | £6,710 | £7,723 | £8,186 | £29,623 |
| Net Return | £3,411 | £3,564 | £6,820 | £7,934 | £8,532 | £30,260 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change