Flat
M7
2 beds
1 bath
Park Lane Court, Bury New Road, Salford M7
North West, England · M7
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£11,537
↗ 17%After 5 Years
Change In Property Value
£57,957
↗ 26%After 5 Years
Return On Investment
101%
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 | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £13,847 | £13,947 | £14,059 | £14,174 | £14,296 | £70,322 |
| Profit Before Tax | £2,353 | £2,496 | £2,795 | £3,102 | £3,498 | £14,244 |
| Profit After Tax | £1,906 | £2,022 | £2,264 | £2,512 | £2,833 | £11,537 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,110 | £16,016 | £57,957 |
| Net Return | £8,656 | £8,974 | £15,393 | £17,622 | £18,850 | £69,495 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 28% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change