Flat
M3
2 beds
1 bath
Fresh Apartment, Chapel Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£10,018
↗ 21%After 5 Years
Change In Property Value
£42,765
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,236 | £10,390 | £10,545 | £10,809 | £11,079 | £53,059 |
| Total Expenses | £8,011 | £8,076 | £8,133 | £8,201 | £8,271 | £40,691 |
| Profit Before Tax | £2,225 | £2,313 | £2,413 | £2,608 | £2,809 | £12,368 |
| Profit After Tax | £1,802 | £1,874 | £1,954 | £2,113 | £2,275 | £10,018 |
| Change In Property Value | £4,650 | £8,781 | £10,106 | £10,712 | £8,516 | £42,765 |
| Net Return | £6,452 | £10,655 | £12,060 | £12,825 | £10,791 | £52,783 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change