Flat
M3
2 beds
1 bath
Dean Road, Salford M3
North West, England · M3
View property listing
Initial Investment
£110,317First YearProfit From Rental Income
£25,668
↗ 23%After 5 Years
Change In Property Value
£89,653
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,664 | £24,019 | £24,619 | £25,235 | £25,992 | £123,529 |
| Total Expenses | £18,175 | £18,257 | £18,360 | £18,465 | £18,583 | £91,840 |
| Profit Before Tax | £5,489 | £5,762 | £6,260 | £6,770 | £7,408 | £31,689 |
| Profit After Tax | £4,446 | £4,667 | £5,070 | £5,484 | £6,001 | £25,668 |
| Change In Property Value | £10,441 | £10,755 | £20,308 | £23,373 | £24,776 | £89,653 |
| Net Return | £14,887 | £15,422 | £25,379 | £28,857 | £30,776 | £115,321 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change