Flat
M7
1 bed
1 bath
Great Cheetham Street West, Salford M7
North West, England · M7
View property listing
Initial Investment
£39,400First YearProfit From Rental Income
£6,045
↗ 15%After 5 Years
Change In Property Value
£32,971
↗ 26%After 5 Years
Return On Investment
99%
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 | £9,216 | £9,354 | £9,588 | £9,828 | £10,123 | £48,109 |
| Total Expenses | £8,000 | £8,060 | £8,126 | £8,194 | £8,266 | £40,646 |
| Profit Before Tax | £1,216 | £1,294 | £1,462 | £1,634 | £1,856 | £7,463 |
| Profit After Tax | £985 | £1,048 | £1,184 | £1,323 | £1,504 | £6,045 |
| Change In Property Value | £3,840 | £3,955 | £7,469 | £8,596 | £9,112 | £32,971 |
| Net Return | £4,825 | £5,004 | £8,653 | £9,919 | £10,615 | £39,016 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change