Flat
M3
2 beds
1 bath
Chapel Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£8,827
↗ 20%After 5 Years
Change In Property Value
£40,006
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,576 | £9,720 | £9,865 | £10,112 | £10,365 | £49,638 |
| Total Expenses | £7,623 | £7,687 | £7,743 | £7,809 | £7,877 | £38,740 |
| Profit Before Tax | £1,953 | £2,032 | £2,123 | £2,303 | £2,488 | £10,898 |
| Profit After Tax | £1,582 | £1,646 | £1,719 | £1,865 | £2,015 | £8,827 |
| Change In Property Value | £4,350 | £8,214 | £9,454 | £10,021 | £7,967 | £40,006 |
| Net Return | £5,932 | £9,860 | £11,173 | £11,886 | £9,982 | £48,833 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change