Flat M7 3 beds 3 baths

The Corner, Salford M7

North West, England · M7

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£33,514

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£110,763

↗ 26%After 5 Years

Return On Investment

104%

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	£30,960	£31,424	£32,210	£33,015	£34,006	£161,615
Total Expenses	£23,752	£23,881	£24,037	£24,197	£24,372	£120,240
Profit Before Tax	£7,208	£7,543	£8,173	£8,819	£9,633	£41,376
Profit After Tax	£5,838	£6,110	£6,620	£7,143	£7,803	£33,514
Change In Property Value	£12,900	£13,287	£25,090	£28,877	£30,609	£110,763
Net Return	£18,738	£19,397	£31,710	£36,020	£38,412	£144,277
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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