Flat
M3
0 beds
1 bath
Laurence Place, 2 New Kings Head Yard, Salford M3
North West, England · M3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£13,527
↗ 23%After 5 Years
Change In Property Value
£48,942
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £10,918 | £10,985 | £11,063 | £11,143 | £11,229 | £55,338 |
| Profit Before Tax | £2,882 | £3,022 | £3,294 | £3,573 | £3,928 | £16,700 |
| Profit After Tax | £2,334 | £2,448 | £2,668 | £2,894 | £3,182 | £13,527 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £8,034 | £8,319 | £13,755 | £15,654 | £16,707 | £62,469 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change