Flat
M3
2 beds
1 bath
Adelphi Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£6,446
↗ 17%After 5 Years
Change In Property Value
£34,488
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,256 | £8,380 | £8,506 | £8,718 | £8,936 | £42,796 |
| Total Expenses | £6,847 | £6,910 | £6,963 | £7,027 | £7,091 | £34,838 |
| Profit Before Tax | £1,409 | £1,470 | £1,542 | £1,692 | £1,845 | £7,957 |
| Profit After Tax | £1,141 | £1,191 | £1,249 | £1,370 | £1,495 | £6,446 |
| Change In Property Value | £3,750 | £7,081 | £8,150 | £8,639 | £6,868 | £34,488 |
| Net Return | £4,891 | £8,272 | £9,399 | £10,009 | £8,362 | £40,933 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change