Flat
M3
2 beds
1 bath
Dean Road, Salford M3
North West, England · M3
View property listing
Initial Investment
£110,317First YearProfit From Rental Income
£32,975
↗ 30%After 5 Years
Change In Property Value
£96,028
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,968 | £23,313 | £23,662 | £24,254 | £24,860 | £119,057 |
| Total Expenses | £15,495 | £15,580 | £15,656 | £15,757 | £15,860 | £78,347 |
| Profit Before Tax | £7,473 | £7,733 | £8,007 | £8,497 | £9,000 | £40,709 |
| Profit After Tax | £6,053 | £6,264 | £6,485 | £6,883 | £7,290 | £32,975 |
| Change In Property Value | £10,441 | £19,717 | £22,692 | £24,054 | £19,123 | £96,028 |
| Net Return | £16,494 | £25,981 | £29,178 | £30,937 | £26,413 | £129,002 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 24% | 26% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change