Flat
M3
1 bed
1 bath
Plot 12 Silk Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£43,600First YearProfit From Rental Income
£5,485
↗ 13%After 5 Years
Change In Property Value
£36,578
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,660 | £9,805 | £10,050 | £10,301 | £10,610 | £50,427 |
| Total Expenses | £8,600 | £8,660 | £8,728 | £8,797 | £8,870 | £43,655 |
| Profit Before Tax | £1,060 | £1,145 | £1,322 | £1,504 | £1,740 | £6,771 |
| Profit After Tax | £859 | £927 | £1,071 | £1,219 | £1,409 | £5,485 |
| Change In Property Value | £4,260 | £4,388 | £8,286 | £9,536 | £10,108 | £36,578 |
| Net Return | £5,119 | £5,315 | £9,357 | £10,755 | £11,518 | £42,062 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change