Flat M7 2 beds 2 baths

Eccleston Place, Park Street, Salford M7

North West, England · M7

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£10,132

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,808	£15,030	£15,406	£15,791	£16,265	£77,300
Total Expenses	£12,804	£12,873	£12,953	£13,036	£13,126	£64,791
Profit Before Tax	£2,004	£2,157	£2,453	£2,755	£3,139	£12,508
Profit After Tax	£1,623	£1,748	£1,987	£2,232	£2,543	£10,132
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£8,673	£9,009	£15,699	£18,013	£19,271	£70,665
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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