Flat
M7
3 beds
2 baths
Bury Old Road, Salford M7
North West, England · M7
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£8,503
↗ 17%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
101%
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 | £9,776 | £9,846 | £9,924 | £10,004 | £10,089 | £49,638 |
| Profit Before Tax | £1,744 | £1,847 | £2,061 | £2,281 | £2,564 | £10,498 |
| Profit After Tax | £1,413 | £1,496 | £1,670 | £1,848 | £2,077 | £8,503 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £6,213 | £6,440 | £11,006 | £12,592 | £13,467 | £49,717 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change