Flat
M3
1 bed
1 bath
Chapel Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£14,500First YearProfit From Rental Income
£-3,805
↘ -26%After 5 Years
Change In Property Value
£12,416
↗ 28%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,976 | £3,021 | £3,066 | £3,143 | £3,221 | £15,426 |
| Total Expenses | £3,745 | £3,800 | £3,845 | £3,895 | £3,945 | £19,231 |
| Profit Before Tax | £-769 | £-779 | £-780 | £-752 | £-724 | £-3,805 |
| Profit After Tax | £-769 | £-779 | £-780 | £-752 | £-724 | £-3,805 |
| Change In Property Value | £1,350 | £2,549 | £2,934 | £3,110 | £2,472 | £12,416 |
| Net Return | £581 | £1,770 | £2,154 | £2,358 | £1,748 | £8,611 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 4% | 12% | 15% | 16% | 12% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change