Flat
M7
2 beds
1 bath
City View, Highclere Avenue, Salford M7
North West, England · M7
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-2,161
↘ -8%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
74%
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 | £5,352 | £5,432 | £5,568 | £5,707 | £5,879 | £27,938 |
| Total Expenses | £5,908 | £5,962 | £6,018 | £6,076 | £6,136 | £30,099 |
| Profit Before Tax | £-556 | £-529 | £-450 | £-369 | £-257 | £-2,161 |
| Profit After Tax | £-556 | £-529 | £-450 | £-369 | £-257 | £-2,161 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £1,994 | £2,097 | £4,510 | £5,340 | £5,793 | £19,734 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change