Flat
M3
1 bed
1 bath
Queen Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£31,454
↗ 31%After 5 Years
Change In Property Value
£82,428
↗ 26%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £17,096 | £17,178 | £17,282 | £17,388 | £17,508 | £86,452 |
| Profit Before Tax | £6,904 | £7,182 | £7,687 | £8,205 | £8,853 | £38,832 |
| Profit After Tax | £5,592 | £5,817 | £6,227 | £6,646 | £7,171 | £31,454 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £15,192 | £15,705 | £24,898 | £28,136 | £29,950 | £113,882 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change