Flat
M3
2 beds
2 baths
29 New Bailey Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£77,050First YearProfit From Rental Income
£21,690
↗ 28%After 5 Years
Change In Property Value
£69,803
↗ 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 | £16,704 | £16,955 | £17,209 | £17,639 | £18,080 | £86,587 |
| Total Expenses | £11,811 | £11,886 | £11,952 | £12,037 | £12,124 | £59,809 |
| Profit Before Tax | £4,893 | £5,069 | £5,257 | £5,602 | £5,956 | £26,777 |
| Profit After Tax | £3,964 | £4,106 | £4,258 | £4,538 | £4,825 | £21,690 |
| Change In Property Value | £7,590 | £14,332 | £16,495 | £17,485 | £13,901 | £69,803 |
| Net Return | £11,554 | £18,438 | £20,753 | £22,023 | £18,725 | £91,493 |
| 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