Flat
M7
2 beds
1 bath
City View, Highclere Avenue, Salford M7
North West, England · M7
View property listing
Initial Investment
£27,700First YearProfit From Rental Income
£22,906
↗ 83%After 5 Years
Change In Property Value
£22,925
↗ 26%After 5 Years
Return On Investment
165%
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 | £6,731 | £6,795 | £6,868 | £6,944 | £7,025 | £34,363 |
| Profit Before Tax | £5,269 | £5,385 | £5,616 | £5,853 | £6,156 | £28,279 |
| Profit After Tax | £4,268 | £4,362 | £4,549 | £4,741 | £4,986 | £22,906 |
| Change In Property Value | £2,670 | £2,750 | £5,193 | £5,977 | £6,335 | £22,925 |
| Net Return | £6,938 | £7,112 | £9,742 | £10,718 | £11,322 | £45,831 |
| Return From Rental Income (%) | 15% | 16% | 16% | 17% | 18% | 83% |
| Total Net Return (%) | 25% | 26% | 35% | 39% | 41% | 165% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change