Flat
M7
2 beds
1 bath
City View, Highclere Avenue, Salford M7
North West, England · M7
View property listing
Initial Investment
£27,700First YearProfit From Rental Income
£2,374
↗ 9%After 5 Years
Change In Property Value
£22,925
↗ 26%After 5 Years
Return On Investment
91%
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 | £6,408 | £6,504 | £6,667 | £6,833 | £7,038 | £33,451 |
| Total Expenses | £5,995 | £6,046 | £6,102 | £6,158 | £6,218 | £30,519 |
| Profit Before Tax | £413 | £458 | £565 | £675 | £821 | £2,931 |
| Profit After Tax | £335 | £371 | £458 | £547 | £665 | £2,374 |
| Change In Property Value | £2,670 | £2,750 | £5,193 | £5,977 | £6,335 | £22,925 |
| Net Return | £3,005 | £3,121 | £5,651 | £6,523 | £7,000 | £25,300 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change