Flat
M3
2 beds
2 baths
Fifty5Ive, 55 Queen Street, Salford, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£27,328
↗ 24%After 5 Years
Change In Property Value
£94,020
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,816 | £25,188 | £25,818 | £26,463 | £27,257 | £129,543 |
| Total Expenses | £18,963 | £19,046 | £19,152 | £19,261 | £19,383 | £95,804 |
| Profit Before Tax | £5,853 | £6,142 | £6,666 | £7,203 | £7,875 | £33,738 |
| Profit After Tax | £4,741 | £4,975 | £5,399 | £5,834 | £6,379 | £27,328 |
| Change In Property Value | £10,950 | £11,279 | £21,298 | £24,512 | £25,982 | £94,020 |
| Net Return | £15,691 | £16,254 | £26,697 | £30,346 | £32,361 | £121,348 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change