Flat
M7
4 beds
3 baths
The Cliff, Lower Broughton Road, Salford M7
North West, England · M7
View property listing
Initial Investment
£263,250First YearProfit From Rental Income
£75,375
↗ 29%After 5 Years
Change In Property Value
£202,207
↗ 26%After 5 Years
Return On Investment
105%
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 | £55,176 | £56,004 | £57,404 | £58,839 | £60,604 | £288,026 |
| Total Expenses | £38,662 | £38,791 | £38,974 | £39,162 | £39,381 | £194,970 |
| Profit Before Tax | £16,514 | £17,212 | £18,430 | £19,677 | £21,223 | £93,056 |
| Profit After Tax | £13,376 | £13,942 | £14,928 | £15,939 | £17,191 | £75,375 |
| Change In Property Value | £23,550 | £24,257 | £45,804 | £52,717 | £55,880 | £202,207 |
| Net Return | £36,926 | £38,199 | £60,732 | £68,655 | £73,070 | £277,582 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change