Flat
M3
3 beds
2 baths
North Star Drive, Salford M3
North West, England · M3
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£32,738
↗ 24%After 5 Years
Change In Property Value
£108,187
↗ 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 | £28,560 | £28,988 | £29,713 | £30,456 | £31,370 | £149,087 |
| Total Expenses | £21,520 | £21,608 | £21,724 | £21,842 | £21,976 | £108,669 |
| Profit Before Tax | £7,041 | £7,380 | £7,989 | £8,614 | £9,394 | £40,418 |
| Profit After Tax | £5,703 | £5,978 | £6,471 | £6,977 | £7,609 | £32,738 |
| Change In Property Value | £12,600 | £12,978 | £24,507 | £28,205 | £29,897 | £108,187 |
| Net Return | £18,303 | £18,956 | £30,978 | £35,182 | £37,506 | £140,926 |
| 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