Flat
M3
3 beds
2 baths
Bankside, Salford M3
North West, England · M3
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£56,280
↗ 26%After 5 Years
Change In Property Value
£170,009
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,880 | £45,553 | £46,692 | £47,859 | £49,295 | £234,280 |
| Total Expenses | £32,674 | £32,787 | £32,944 | £33,104 | £33,290 | £164,799 |
| Profit Before Tax | £12,207 | £12,766 | £13,748 | £14,755 | £16,005 | £69,481 |
| Profit After Tax | £9,887 | £10,341 | £11,136 | £11,952 | £12,964 | £56,280 |
| Change In Property Value | £19,800 | £20,394 | £38,511 | £44,322 | £46,982 | £170,009 |
| Net Return | £29,687 | £30,735 | £49,647 | £56,274 | £59,945 | £226,288 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change