Flat
M3
1 bed
1 bath
Chapel Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£8,500First YearProfit From Rental Income
£-6,746
↘ -79%After 5 Years
Change In Property Value
£6,898
↗ 28%After 5 Years
Return On Investment
2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,656 | £1,681 | £1,706 | £1,749 | £1,792 | £8,584 |
| Total Expenses | £2,970 | £3,022 | £3,066 | £3,112 | £3,159 | £15,330 |
| Profit Before Tax | £-1,314 | £-1,342 | £-1,360 | £-1,363 | £-1,367 | £-6,746 |
| Profit After Tax | £-1,314 | £-1,342 | £-1,360 | £-1,363 | £-1,367 | £-6,746 |
| Change In Property Value | £750 | £1,416 | £1,630 | £1,728 | £1,374 | £6,898 |
| Net Return | £-564 | £75 | £270 | £364 | £7 | £152 |
| Return From Rental Income (%) | -15% | -16% | -16% | -16% | -16% | -79% |
| Total Net Return (%) | -7% | 1% | 3% | 4% | 0% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change