Flat
M3
0 beds
1 bath
X1 The Town Hall, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-172
↘ -1%After 5 Years
Change In Property Value
£19,313
↗ 28%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,620 | £4,689 | £4,760 | £4,879 | £5,001 | £23,948 |
| Total Expenses | £4,714 | £4,771 | £4,819 | £4,873 | £4,928 | £24,105 |
| Profit Before Tax | £-94 | £-82 | £-60 | £6 | £73 | £-157 |
| Profit After Tax | £-94 | £-82 | £-60 | £5 | £59 | £-172 |
| Change In Property Value | £2,100 | £3,966 | £4,564 | £4,838 | £3,846 | £19,313 |
| Net Return | £2,006 | £3,884 | £4,504 | £4,842 | £3,905 | £19,141 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 9% | 18% | 20% | 22% | 18% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change