Flat M7 2 beds 1 bath

Ravenhurst, Salford M7

North West, England · M7

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£6,625

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

98%

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	£10,220	£10,300	£10,388	£10,477	£10,572	£51,956
Profit Before Tax	£1,300	£1,393	£1,598	£1,808	£2,081	£8,180
Profit After Tax	£1,053	£1,128	£1,294	£1,464	£1,686	£6,625
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£5,853	£6,072	£10,630	£12,209	£13,075	£47,840
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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