Flat
M3
2 beds
1 bath
New Bailey Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£94,900First YearProfit From Rental Income
£27,741
↗ 29%After 5 Years
Change In Property Value
£83,875
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,064 | £20,365 | £20,670 | £21,187 | £21,717 | £104,003 |
| Total Expenses | £13,788 | £13,868 | £13,939 | £14,033 | £14,128 | £69,756 |
| Profit Before Tax | £6,276 | £6,497 | £6,731 | £7,154 | £7,589 | £34,248 |
| Profit After Tax | £5,084 | £5,263 | £5,452 | £5,795 | £6,147 | £27,741 |
| Change In Property Value | £9,120 | £17,222 | £19,820 | £21,010 | £16,703 | £83,875 |
| Net Return | £14,204 | £22,484 | £25,273 | £26,805 | £22,849 | £111,615 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change