Flat
M3
2 beds
1 bath
Plot 7 Silk Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£55,300First YearProfit From Rental Income
£13,115
↗ 24%After 5 Years
Change In Property Value
£49,938
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,952 | £12,131 | £12,313 | £12,621 | £12,937 | £61,954 |
| Total Expenses | £9,019 | £9,087 | £9,146 | £9,219 | £9,293 | £45,763 |
| Profit Before Tax | £2,933 | £3,044 | £3,167 | £3,402 | £3,644 | £16,191 |
| Profit After Tax | £2,376 | £2,466 | £2,565 | £2,756 | £2,951 | £13,115 |
| Change In Property Value | £5,430 | £10,254 | £11,801 | £12,509 | £9,945 | £49,938 |
| Net Return | £7,806 | £12,720 | £14,366 | £15,265 | £12,896 | £63,053 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change