Flat M7 3 beds 1 bath

Bradshaw Street, Salford M7

North West, England · M7

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£19,833

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£68,261

↗ 26%After 5 Years

Return On Investment

108%

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	£18,624	£18,903	£19,376	£19,860	£20,456	£97,220
Total Expenses	£14,376	£14,450	£14,540	£14,633	£14,735	£72,735
Profit Before Tax	£4,248	£4,453	£4,836	£5,228	£5,721	£24,485
Profit After Tax	£3,441	£3,607	£3,917	£4,234	£4,634	£19,833
Change In Property Value	£7,950	£8,189	£15,463	£17,796	£18,864	£68,261
Net Return	£11,391	£11,796	£19,379	£22,030	£23,498	£88,094
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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