Flat
M7
2 beds
1 bath
Tower Grange, Salford M7
North West, England · M7
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£2,000
↗ 5%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
89%
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 | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £8,735 | £8,815 | £8,900 | £8,986 | £9,076 | £44,512 |
| Profit Before Tax | £265 | £320 | £464 | £611 | £809 | £2,469 |
| Profit After Tax | £214 | £259 | £376 | £495 | £655 | £2,000 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £3,964 | £4,122 | £7,669 | £8,890 | £9,553 | £34,198 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change