Flat
M3
2 beds
2 baths
40 Dearmans Place, Salford M3
North West, England · M3
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£24,882
↗ 29%After 5 Years
Change In Property Value
£77,253
↗ 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 | £18,480 | £18,757 | £19,039 | £19,515 | £20,002 | £95,793 |
| Total Expenses | £12,857 | £12,935 | £13,004 | £13,093 | £13,185 | £65,074 |
| Profit Before Tax | £5,623 | £5,822 | £6,035 | £6,421 | £6,818 | £30,719 |
| Profit After Tax | £4,555 | £4,716 | £4,888 | £5,201 | £5,522 | £24,882 |
| Change In Property Value | £8,400 | £15,862 | £18,256 | £19,351 | £15,384 | £77,253 |
| Net Return | £12,955 | £20,578 | £23,144 | £24,552 | £20,906 | £102,135 |
| Return From Rental Income (%) | 5% | 5% | 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