Flat
M3
2 beds
1 bath
Exchange Point, Salford M3
North West, England · M3
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£17,550
↗ 22%After 5 Years
Change In Property Value
£68,261
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,024 | £18,294 | £18,752 | £19,221 | £19,797 | £94,088 |
| Total Expenses | £14,316 | £14,389 | £14,478 | £14,569 | £14,669 | £72,421 |
| Profit Before Tax | £3,708 | £3,905 | £4,274 | £4,652 | £5,128 | £21,666 |
| Profit After Tax | £3,003 | £3,163 | £3,462 | £3,768 | £4,154 | £17,550 |
| Change In Property Value | £7,950 | £8,189 | £15,463 | £17,796 | £18,864 | £68,261 |
| Net Return | £10,953 | £11,352 | £18,924 | £21,564 | £23,018 | £85,811 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change