Flat
M3
2 beds
2 baths
Adelphi Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£5,255
↗ 15%After 5 Years
Change In Property Value
£31,729
↗ 28%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,596 | £7,710 | £7,826 | £8,021 | £8,222 | £39,375 |
| Total Expenses | £6,460 | £6,521 | £6,574 | £6,635 | £6,698 | £32,887 |
| Profit Before Tax | £1,136 | £1,189 | £1,252 | £1,386 | £1,524 | £6,487 |
| Profit After Tax | £920 | £963 | £1,014 | £1,123 | £1,234 | £5,255 |
| Change In Property Value | £3,450 | £6,515 | £7,498 | £7,948 | £6,318 | £31,729 |
| Net Return | £4,370 | £7,478 | £8,512 | £9,071 | £7,553 | £36,983 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 12% | 21% | 24% | 26% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change