Flat
M7
3 beds
1 bath
Isis Close, Salford M7
North West, England · M7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£18,225
↗ 24%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
109%
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 | £17,568 | £17,832 | £18,277 | £18,734 | £19,296 | £91,707 |
| Total Expenses | £13,676 | £13,748 | £13,835 | £13,925 | £14,024 | £69,208 |
| Profit Before Tax | £3,892 | £4,084 | £4,442 | £4,809 | £5,272 | £22,500 |
| Profit After Tax | £3,153 | £3,308 | £3,598 | £3,895 | £4,271 | £18,225 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £10,653 | £11,033 | £18,185 | £20,684 | £22,067 | £82,622 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change