Flat
M3
1 bed
1 bath
Plot 12 Silk Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£43,600First YearProfit From Rental Income
£8,447
↗ 19%After 5 Years
Change In Property Value
£39,178
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,372 | £9,513 | £9,655 | £9,897 | £10,144 | £48,581 |
| Total Expenses | £7,506 | £7,570 | £7,625 | £7,691 | £7,759 | £38,152 |
| Profit Before Tax | £1,866 | £1,942 | £2,030 | £2,205 | £2,385 | £10,429 |
| Profit After Tax | £1,511 | £1,573 | £1,644 | £1,786 | £1,932 | £8,447 |
| Change In Property Value | £4,260 | £8,044 | £9,258 | £9,814 | £7,802 | £39,178 |
| Net Return | £5,771 | £9,618 | £10,902 | £11,600 | £9,734 | £47,626 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change