Flat
M3
2 beds
1 bath
Plot 7 Silk Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£55,300First YearProfit From Rental Income
£9,310
↗ 17%After 5 Years
Change In Property Value
£46,624
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,312 | £12,497 | £12,809 | £13,129 | £13,523 | £64,270 |
| Total Expenses | £10,412 | £10,477 | £10,551 | £10,627 | £10,709 | £52,776 |
| Profit Before Tax | £1,900 | £2,020 | £2,258 | £2,502 | £2,814 | £11,494 |
| Profit After Tax | £1,539 | £1,636 | £1,829 | £2,027 | £2,280 | £9,310 |
| Change In Property Value | £5,430 | £5,593 | £10,561 | £12,155 | £12,884 | £46,624 |
| Net Return | £6,969 | £7,229 | £12,390 | £14,182 | £15,164 | £55,934 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change