Flat
M3
2 beds
2 baths
Adelphi Street, Salford, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£9,400
↗ 20%After 5 Years
Change In Property Value
£41,385
↗ 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 | £9,900 | £10,048 | £10,199 | £10,454 | £10,716 | £51,318 |
| Total Expenses | £7,816 | £7,881 | £7,937 | £8,005 | £8,073 | £39,712 |
| Profit Before Tax | £2,084 | £2,167 | £2,262 | £2,450 | £2,642 | £11,605 |
| Profit After Tax | £1,688 | £1,756 | £1,832 | £1,984 | £2,140 | £9,400 |
| Change In Property Value | £4,500 | £8,498 | £9,780 | £10,367 | £8,241 | £41,385 |
| Net Return | £6,188 | £10,253 | £11,612 | £12,351 | £10,382 | £50,786 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change