Flat
M7
2 beds
1 bath
City View, Highclere Avenue, Salford M7
North West, England · M7
View property listing
Initial Investment
£27,700First YearProfit From Rental Income
£-1,770
↘ -6%After 5 Years
Change In Property Value
£22,925
↗ 26%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,604 | £5,688 | £5,830 | £5,976 | £6,155 | £29,254 |
| Total Expenses | £6,091 | £6,146 | £6,203 | £6,262 | £6,322 | £31,024 |
| Profit Before Tax | £-487 | £-458 | £-373 | £-285 | £-167 | £-1,770 |
| Profit After Tax | £-487 | £-458 | £-373 | £-285 | £-167 | £-1,770 |
| Change In Property Value | £2,670 | £2,750 | £5,193 | £5,977 | £6,335 | £22,925 |
| Net Return | £2,183 | £2,292 | £4,820 | £5,691 | £6,169 | £21,155 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 8% | 8% | 17% | 21% | 22% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change