Flat
M3
2 beds
2 baths
Blackfriars, 56 Bury Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£22,404
↗ 28%After 5 Years
Change In Property Value
£71,459
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,100 | £17,356 | £17,617 | £18,057 | £18,509 | £88,639 |
| Total Expenses | £12,043 | £12,119 | £12,186 | £12,272 | £12,360 | £60,980 |
| Profit Before Tax | £5,057 | £5,238 | £5,431 | £5,785 | £6,149 | £27,659 |
| Profit After Tax | £4,096 | £4,242 | £4,399 | £4,686 | £4,981 | £22,404 |
| Change In Property Value | £7,770 | £14,672 | £16,887 | £17,900 | £14,230 | £71,459 |
| Net Return | £11,866 | £18,915 | £21,286 | £22,586 | £19,211 | £93,863 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change