Flat
M3
0 beds
1 bath
16 Chapel Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£14,164
↗ 24%After 5 Years
Change In Property Value
£52,422
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,540 | £12,728 | £12,919 | £13,242 | £13,573 | £65,002 |
| Total Expenses | £9,367 | £9,436 | £9,496 | £9,570 | £9,646 | £47,516 |
| Profit Before Tax | £3,173 | £3,292 | £3,423 | £3,672 | £3,927 | £17,486 |
| Profit After Tax | £2,570 | £2,667 | £2,773 | £2,974 | £3,181 | £14,164 |
| Change In Property Value | £5,700 | £10,764 | £12,388 | £13,131 | £10,439 | £52,422 |
| Net Return | £8,270 | £13,430 | £15,160 | £16,105 | £13,620 | £66,586 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change