Flat
M3
1 bed
1 bath
Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£92,800First YearProfit From Rental Income
£27,026
↗ 29%After 5 Years
Change In Property Value
£82,219
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,668 | £19,963 | £20,262 | £20,769 | £21,288 | £101,951 |
| Total Expenses | £13,555 | £13,634 | £13,705 | £13,798 | £13,892 | £68,585 |
| Profit Before Tax | £6,113 | £6,329 | £6,557 | £6,971 | £7,396 | £33,366 |
| Profit After Tax | £4,952 | £5,126 | £5,311 | £5,647 | £5,991 | £27,026 |
| Change In Property Value | £8,940 | £16,882 | £19,429 | £20,595 | £16,373 | £82,219 |
| Net Return | £13,892 | £22,008 | £24,741 | £26,242 | £22,364 | £109,245 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change