Flat
M7
5 beds
3 baths
Cavendish Road, Salford M7
North West, England · M7
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£46,751
↗ 18%After 5 Years
Change In Property Value
£199,631
↗ 26%After 5 Years
Return On Investment
95%
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 | £47,232 | £47,940 | £49,139 | £50,367 | £51,878 | £246,557 |
| Total Expenses | £37,471 | £37,588 | £37,751 | £37,918 | £38,111 | £188,840 |
| Profit Before Tax | £9,761 | £10,352 | £11,388 | £12,450 | £13,767 | £57,718 |
| Profit After Tax | £7,906 | £8,385 | £9,224 | £10,084 | £11,151 | £46,751 |
| Change In Property Value | £23,250 | £23,948 | £45,221 | £52,045 | £55,168 | £199,631 |
| Net Return | £31,156 | £32,333 | £54,445 | £62,129 | £66,319 | £246,383 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change