Flat
M3
2 beds
2 baths
Bankside, Colliers Yard, Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£35,206
↗ 24%After 5 Years
Change In Property Value
£114,627
↗ 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 | £30,264 | £30,718 | £31,486 | £32,273 | £33,241 | £157,982 |
| Total Expenses | £22,682 | £22,773 | £22,893 | £23,016 | £23,155 | £114,518 |
| Profit Before Tax | £7,582 | £7,945 | £8,593 | £9,258 | £10,086 | £43,464 |
| Profit After Tax | £6,142 | £6,435 | £6,960 | £7,499 | £8,170 | £35,206 |
| Change In Property Value | £13,350 | £13,751 | £25,966 | £29,884 | £31,677 | £114,627 |
| Net Return | £19,492 | £20,186 | £32,926 | £37,383 | £39,847 | £149,833 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 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