Flat
M7
2 beds
1 bath
Crossbank, Salford M7
North West, England · M7
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£11,872
↗ 20%After 5 Years
Change In Property Value
£48,942
↗ 26%After 5 Years
Return On Investment
105%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £11,909 | £11,998 | £12,098 | £12,200 | £12,308 | £60,513 |
| Profit Before Tax | £2,491 | £2,618 | £2,884 | £3,156 | £3,509 | £14,657 |
| Profit After Tax | £2,018 | £2,120 | £2,336 | £2,557 | £2,842 | £11,872 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £7,718 | £7,991 | £13,422 | £15,316 | £16,367 | £60,814 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change