Flat M5 2 beds 2 baths

X Q 7 Building, Taylorson Street South, Salford, 3Fy M5

North West, England · M5

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£5,737

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

97%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£10,405	£10,503	£10,607	£10,714	£10,825	£53,054
Profit Before Tax	£1,115	£1,190	£1,378	£1,571	£1,828	£7,082
Profit After Tax	£903	£964	£1,116	£1,272	£1,481	£5,737
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£5,253	£5,445	£9,577	£11,010	£11,802	£43,087
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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