Flat
M3
2 beds
2 baths
Bury Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£76,700First YearProfit From Rental Income
£21,548
↗ 28%After 5 Years
Change In Property Value
£69,528
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,632 | £16,881 | £17,135 | £17,563 | £18,002 | £86,213 |
| Total Expenses | £11,771 | £11,846 | £11,913 | £11,997 | £12,084 | £59,611 |
| Profit Before Tax | £4,861 | £5,035 | £5,222 | £5,566 | £5,918 | £26,602 |
| Profit After Tax | £3,937 | £4,079 | £4,230 | £4,508 | £4,794 | £21,548 |
| Change In Property Value | £7,560 | £14,276 | £16,430 | £17,416 | £13,846 | £69,528 |
| Net Return | £11,497 | £18,354 | £20,660 | £21,924 | £18,640 | £91,075 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change