Flat M7 3 beds 1 bath

Kersal Crag, Salford M7

North West, England · M7

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£28,957

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£96,596

↗ 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	£27,000	£27,405	£28,090	£28,792	£29,656	£140,944
Total Expenses	£20,778	£20,892	£21,029	£21,170	£21,325	£105,194
Profit Before Tax	£6,222	£6,513	£7,061	£7,622	£8,332	£35,749
Profit After Tax	£5,040	£5,275	£5,719	£6,174	£6,749	£28,957
Change In Property Value	£11,250	£11,588	£21,881	£25,183	£26,694	£96,596
Net Return	£16,290	£16,863	£27,600	£31,357	£33,443	£125,553
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	105%

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