Flat
M3
2 beds
2 baths
Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£27,168
↗ 29%After 5 Years
Change In Property Value
£82,495
↗ 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 | £19,740 | £20,036 | £20,337 | £20,845 | £21,366 | £102,324 |
| Total Expenses | £13,594 | £13,674 | £13,745 | £13,838 | £13,932 | £68,783 |
| Profit Before Tax | £6,146 | £6,362 | £6,592 | £7,007 | £7,434 | £33,541 |
| Profit After Tax | £4,978 | £5,153 | £5,339 | £5,676 | £6,021 | £27,168 |
| Change In Property Value | £8,970 | £16,938 | £19,495 | £20,664 | £16,428 | £82,495 |
| Net Return | £13,948 | £22,092 | £24,834 | £26,340 | £22,449 | £109,663 |
| 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