Flat
M3
3 beds
2 baths
Firefly Close, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£98,925First YearProfit From Rental Income
£22,496
↗ 23%After 5 Years
Change In Property Value
£81,269
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,456 | £21,778 | £22,322 | £22,880 | £23,567 | £112,003 |
| Total Expenses | £16,663 | £16,741 | £16,839 | £16,938 | £17,050 | £84,231 |
| Profit Before Tax | £4,793 | £5,037 | £5,484 | £5,942 | £6,517 | £27,772 |
| Profit After Tax | £3,882 | £4,080 | £4,442 | £4,813 | £5,279 | £22,496 |
| Change In Property Value | £9,465 | £9,749 | £18,409 | £21,187 | £22,459 | £81,269 |
| Net Return | £13,347 | £13,829 | £22,851 | £26,000 | £27,738 | £103,765 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change