Flat
M7
2 beds
1 bath
Tower Grange, Salford M7
North West, England · M7
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£1,412
↗ 4%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,872 | £7,990 | £8,190 | £8,395 | £8,646 | £41,093 |
| Total Expenses | £7,747 | £7,804 | £7,867 | £7,932 | £7,999 | £39,349 |
| Profit Before Tax | £125 | £186 | £323 | £463 | £647 | £1,743 |
| Profit After Tax | £102 | £150 | £261 | £375 | £524 | £1,412 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £3,852 | £4,013 | £7,555 | £8,769 | £9,422 | £33,611 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change