Flat
M3
2 beds
2 baths
Novella, 15 Stanley Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£22,914
↗ 23%After 5 Years
Change In Property Value
£82,428
↗ 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 | £21,756 | £22,082 | £22,634 | £23,200 | £23,896 | £113,569 |
| Total Expenses | £16,872 | £16,950 | £17,048 | £17,149 | £17,261 | £85,280 |
| Profit Before Tax | £4,884 | £5,132 | £5,586 | £6,051 | £6,635 | £28,289 |
| Profit After Tax | £3,956 | £4,157 | £4,525 | £4,902 | £5,374 | £22,914 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £13,556 | £14,045 | £23,196 | £26,391 | £28,153 | £105,343 |
| Return From Rental Income (%) | 4% | 4% | 5% | 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