Flat
M3
1 bed
1 bath
1 Salford Approach, Barnfield House M3
North West, England · M3
View property listing
Initial Investment
£46,600First YearProfit From Rental Income
£6,435
↗ 14%After 5 Years
Change In Property Value
£39,153
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,332 | £10,487 | £10,749 | £11,018 | £11,348 | £53,934 |
| Total Expenses | £9,064 | £9,125 | £9,194 | £9,265 | £9,341 | £45,990 |
| Profit Before Tax | £1,268 | £1,362 | £1,555 | £1,753 | £2,007 | £7,945 |
| Profit After Tax | £1,027 | £1,103 | £1,259 | £1,420 | £1,626 | £6,435 |
| Change In Property Value | £4,560 | £4,697 | £8,869 | £10,208 | £10,820 | £39,153 |
| Net Return | £5,587 | £5,800 | £10,128 | £11,627 | £12,446 | £45,589 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change