Flat
M3
2 beds
1 bath
Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£112,400First YearProfit From Rental Income
£33,695
↗ 30%After 5 Years
Change In Property Value
£97,670
↗ 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 | £23,364 | £23,714 | £24,070 | £24,672 | £25,289 | £121,109 |
| Total Expenses | £15,726 | £15,811 | £15,888 | £15,990 | £16,094 | £79,510 |
| Profit Before Tax | £7,638 | £7,903 | £8,182 | £8,682 | £9,194 | £41,599 |
| Profit After Tax | £6,186 | £6,401 | £6,628 | £7,032 | £7,447 | £33,695 |
| Change In Property Value | £10,620 | £20,054 | £23,080 | £24,465 | £19,450 | £97,670 |
| Net Return | £16,806 | £26,456 | £29,708 | £31,498 | £26,897 | £131,365 |
| Return From Rental Income (%) | 6% | 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