Flat
M3
1 bed
1 bath
Bankside Colliers Yard, 12 Bankside Boulevard, Salford M3
North West, England · M3
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-5,435
↘ -5%After 5 Years
Change In Property Value
£85,004
↗ 26%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £16,593 | £16,661 | £16,742 | £16,825 | £16,916 | £83,737 |
| Profit Before Tax | £-1,593 | £-1,436 | £-1,137 | £-829 | £-440 | £-5,435 |
| Profit After Tax | £-1,593 | £-1,436 | £-1,137 | £-829 | £-440 | £-5,435 |
| Change In Property Value | £9,900 | £10,197 | £19,255 | £22,161 | £23,491 | £85,004 |
| Net Return | £8,307 | £8,761 | £18,119 | £21,332 | £23,051 | £79,569 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 8% | 8% | 17% | 21% | 22% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change