Flat
M3
1 bed
1 bath
Bankside Colliers Yard, 12 Bankside Boulevard, Salford M3
North West, England · M3
View property listing
Initial Investment
£78,100First YearProfit From Rental Income
£22,024
↗ 28%After 5 Years
Change In Property Value
£70,631
↗ 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 | £16,896 | £17,149 | £17,407 | £17,842 | £18,288 | £87,582 |
| Total Expenses | £11,926 | £12,002 | £12,068 | £12,154 | £12,241 | £60,391 |
| Profit Before Tax | £4,970 | £5,148 | £5,338 | £5,688 | £6,047 | £27,190 |
| Profit After Tax | £4,025 | £4,170 | £4,324 | £4,607 | £4,898 | £22,024 |
| Change In Property Value | £7,680 | £14,502 | £16,691 | £17,692 | £14,065 | £70,631 |
| Net Return | £11,705 | £18,672 | £21,015 | £22,300 | £18,963 | £92,655 |
| 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