Flat
M3
2 beds
2 baths
The Royal, Wilton Place, Salford M3
North West, England · M3
View property listing
Initial Investment
£39,700First YearProfit From Rental Income
£6,922
↗ 17%After 5 Years
Change In Property Value
£35,592
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,520 | £8,648 | £8,778 | £8,997 | £9,222 | £44,164 |
| Total Expenses | £7,003 | £7,065 | £7,119 | £7,183 | £7,248 | £35,619 |
| Profit Before Tax | £1,517 | £1,582 | £1,658 | £1,814 | £1,974 | £8,546 |
| Profit After Tax | £1,229 | £1,282 | £1,343 | £1,469 | £1,599 | £6,922 |
| Change In Property Value | £3,870 | £7,308 | £8,411 | £8,915 | £7,088 | £35,592 |
| Net Return | £5,099 | £8,590 | £9,754 | £10,385 | £8,686 | £42,513 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change