Flat
M7
2 beds
1 bath
Park Lane Court, Bury New Road, Salford M7
North West, England · M7
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£9,318
↗ 14%After 5 Years
Change In Property Value
£57,957
↗ 26%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 | £14,172 | £14,385 | £14,744 | £15,113 | £15,566 | £73,980 |
| Total Expenses | £12,344 | £12,411 | £12,490 | £12,571 | £12,659 | £62,476 |
| Profit Before Tax | £1,828 | £1,973 | £2,254 | £2,542 | £2,907 | £11,504 |
| Profit After Tax | £1,481 | £1,598 | £1,826 | £2,059 | £2,355 | £9,318 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,110 | £16,016 | £57,957 |
| Net Return | £8,231 | £8,551 | £14,954 | £17,169 | £18,371 | £67,276 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change