Flat
M3
2 beds
2 baths
Stanley Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£29,320
↗ 24%After 5 Years
Change In Property Value
£99,172
↗ 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 | £26,184 | £26,577 | £27,241 | £27,922 | £28,760 | £136,684 |
| Total Expenses | £19,893 | £19,979 | £20,088 | £20,200 | £20,326 | £100,486 |
| Profit Before Tax | £6,291 | £6,598 | £7,153 | £7,722 | £8,434 | £36,198 |
| Profit After Tax | £5,095 | £5,345 | £5,794 | £6,255 | £6,831 | £29,320 |
| Change In Property Value | £11,550 | £11,897 | £22,465 | £25,855 | £27,406 | £99,172 |
| Net Return | £16,645 | £17,241 | £28,259 | £32,110 | £34,237 | £128,492 |
| 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