Flat
M3
1 bed
1 bath
Abito, 85 Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£4,636
↗ 14%After 5 Years
Change In Property Value
£30,349
↗ 28%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,260 | £7,369 | £7,479 | £7,666 | £7,858 | £37,633 |
| Total Expenses | £6,265 | £6,326 | £6,378 | £6,439 | £6,501 | £31,909 |
| Profit Before Tax | £995 | £1,043 | £1,101 | £1,228 | £1,358 | £5,724 |
| Profit After Tax | £806 | £845 | £892 | £994 | £1,100 | £4,636 |
| Change In Property Value | £3,300 | £6,232 | £7,172 | £7,602 | £6,044 | £30,349 |
| Net Return | £4,106 | £7,076 | £8,064 | £8,597 | £7,143 | £34,986 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change