Flat M7 1 bed 1 bath

Great Cheetham Street West, Salford M7

North West, England · M7

Initial Investment

First Year

£39,400First Year

Profit From Rental Income

After 5 Years

£1,661

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£32,971

↗ 26%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,064	£8,185	£8,390	£8,599	£8,857	£42,095
Total Expenses	£7,885	£7,943	£8,006	£8,071	£8,140	£40,045
Profit Before Tax	£179	£242	£383	£528	£718	£2,050
Profit After Tax	£145	£196	£310	£428	£581	£1,661
Change In Property Value	£3,840	£3,955	£7,469	£8,596	£9,112	£32,971
Net Return	£3,985	£4,151	£7,779	£9,024	£9,693	£34,632
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	88%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change