Flat M7 5 beds 2 baths

Douglas Street, Salford M7

North West, England · M7

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£26,787

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£85,004

↗ 26%After 5 Years

Return On Investment

107%

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	£23,196	£23,544	£24,133	£24,736	£25,478	£121,086
Total Expenses	£17,412	£17,493	£17,595	£17,699	£17,816	£88,016
Profit Before Tax	£5,784	£6,051	£6,538	£7,037	£7,662	£33,071
Profit After Tax	£4,685	£4,901	£5,295	£5,700	£6,206	£26,787
Change In Property Value	£9,900	£10,197	£19,255	£22,161	£23,491	£85,004
Net Return	£14,585	£15,098	£24,551	£27,861	£29,697	£111,791
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	107%

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