Flat
M7
3 beds
1 bath
Moor Lane, Salford M7
North West, England · M7
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£22,519
↗ 16%After 5 Years
Change In Property Value
£112,051
↗ 26%After 5 Years
Return On Investment
96%
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 | £26,508 | £26,906 | £27,578 | £28,268 | £29,116 | £138,375 |
| Total Expenses | £21,909 | £21,995 | £22,105 | £22,218 | £22,346 | £110,574 |
| Profit Before Tax | £4,599 | £4,910 | £5,473 | £6,049 | £6,770 | £27,801 |
| Profit After Tax | £3,725 | £3,977 | £4,433 | £4,900 | £5,484 | £22,519 |
| Change In Property Value | £13,050 | £13,442 | £25,382 | £29,212 | £30,965 | £112,051 |
| Net Return | £16,775 | £17,419 | £29,815 | £34,112 | £36,449 | £134,570 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change