Flat
M3
2 beds
3 baths
Fifty5Ive, 55 Queen Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£10,565
↗ 7%After 5 Years
Change In Property Value
£115,915
↗ 26%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £22,254 | £22,336 | £22,440 | £22,546 | £22,665 | £112,240 |
| Profit Before Tax | £1,746 | £2,024 | £2,529 | £3,047 | £3,696 | £13,043 |
| Profit After Tax | £1,414 | £1,640 | £2,049 | £2,468 | £2,994 | £10,565 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £14,914 | £15,545 | £28,306 | £32,688 | £35,026 | £126,480 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 10% | 11% | 19% | 22% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change