Flat
M3
2 beds
2 baths
Local Blackfriars, Block B, 56 Bury Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£16,078
↗ 21%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,004 | £17,259 | £17,691 | £18,133 | £18,677 | £88,763 |
| Total Expenses | £13,619 | £13,691 | £13,777 | £13,865 | £13,962 | £68,913 |
| Profit Before Tax | £3,385 | £3,568 | £3,914 | £4,268 | £4,715 | £19,850 |
| Profit After Tax | £2,742 | £2,890 | £3,170 | £3,457 | £3,819 | £16,078 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £10,242 | £10,615 | £17,758 | £20,246 | £21,615 | £80,476 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change