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

£14,362

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 26%After 5 Years

Return On Investment

105%

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	£16,920	£17,174	£17,603	£18,043	£18,585	£88,325
Total Expenses	£13,916	£14,008	£14,113	£14,221	£14,337	£70,593
Profit Before Tax	£3,004	£3,166	£3,490	£3,823	£4,248	£17,731
Profit After Tax	£2,434	£2,565	£2,827	£3,096	£3,441	£14,362
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£9,484	£9,826	£16,539	£18,878	£20,169	£74,896
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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