Flat
M7
2 beds
1 bath
Norwood Lodge, Vine Street, Salford M7
North West, England · M7
View property listing
Initial Investment
£60,250First YearProfit From Rental Income
£15,189
↗ 25%After 5 Years
Change In Property Value
£50,874
↗ 26%After 5 Years
Return On Investment
110%
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 | £14,220 | £14,433 | £14,794 | £15,164 | £15,619 | £74,230 |
| Total Expenses | £10,958 | £11,018 | £11,091 | £11,165 | £11,247 | £55,479 |
| Profit Before Tax | £3,262 | £3,415 | £3,703 | £3,999 | £4,372 | £18,751 |
| Profit After Tax | £2,642 | £2,766 | £3,000 | £3,239 | £3,541 | £15,189 |
| Change In Property Value | £5,925 | £6,103 | £11,524 | £13,263 | £14,059 | £50,874 |
| Net Return | £8,567 | £8,869 | £14,524 | £16,502 | £17,600 | £66,062 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change