Flat M7 3 beds 3 baths

The Corner, Salford M7

North West, England · M7

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£25,560

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£110,763

↗ 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	£27,096	£27,502	£28,190	£28,895	£29,762	£141,445
Total Expenses	£21,770	£21,856	£21,968	£22,083	£22,212	£109,889
Profit Before Tax	£5,326	£5,646	£6,222	£6,812	£7,550	£31,556
Profit After Tax	£4,314	£4,573	£5,040	£5,518	£6,115	£25,560
Change In Property Value	£12,900	£13,287	£25,090	£28,877	£30,609	£110,763
Net Return	£17,214	£17,860	£30,130	£34,395	£36,724	£136,323
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	12%	13%	22%	25%	26%	98%

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