Flat
M3
2 beds
2 baths
Affinity Living Riverside, Quay Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£24,310
↗ 29%After 5 Years
Change In Property Value
£75,873
↗ 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 | £18,156 | £18,428 | £18,705 | £19,172 | £19,652 | £94,113 |
| Total Expenses | £12,664 | £12,741 | £12,810 | £12,898 | £12,989 | £64,101 |
| Profit Before Tax | £5,492 | £5,687 | £5,895 | £6,274 | £6,663 | £30,012 |
| Profit After Tax | £4,449 | £4,607 | £4,775 | £5,082 | £5,397 | £24,310 |
| Change In Property Value | £8,250 | £15,579 | £17,930 | £19,006 | £15,109 | £75,873 |
| Net Return | £12,699 | £20,186 | £22,705 | £24,088 | £20,506 | £100,183 |
| 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