Flat
M7
2 beds
1 bath
Highclere Avenue, Salford, Lancashire M7
North West, England · M7
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£21,138
↗ 68%After 5 Years
Change In Property Value
£25,759
↗ 26%After 5 Years
Return On Investment
151%
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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £7,168 | £7,232 | £7,305 | £7,380 | £7,461 | £36,545 |
| Profit Before Tax | £4,833 | £4,948 | £5,180 | £5,417 | £5,719 | £26,097 |
| Profit After Tax | £3,914 | £4,008 | £4,195 | £4,387 | £4,633 | £21,138 |
| Change In Property Value | £3,000 | £3,090 | £5,835 | £6,715 | £7,118 | £25,759 |
| Net Return | £6,914 | £7,098 | £10,030 | £11,103 | £11,751 | £46,897 |
| Return From Rental Income (%) | 13% | 13% | 14% | 14% | 15% | 68% |
| Total Net Return (%) | 22% | 23% | 32% | 36% | 38% | 151% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change