Flat M7 3 beds 1 bath

Wellington Street East, Salford M7

North West, England · M7

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£19,235

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

99%

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	£22,056	£22,387	£22,947	£23,520	£24,226	£115,135
Total Expenses	£18,092	£18,171	£18,270	£18,371	£18,484	£91,388
Profit Before Tax	£3,964	£4,216	£4,677	£5,149	£5,741	£23,747
Profit After Tax	£3,211	£3,415	£3,788	£4,171	£4,651	£19,235
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£13,711	£14,230	£24,210	£27,675	£29,565	£109,391
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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