Flat
M3
1 bed
1 bath
Chapel Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£14,500First YearProfit From Rental Income
£-4,994
↘ -34%After 5 Years
Change In Property Value
£11,591
↗ 26%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,060 | £3,106 | £3,184 | £3,263 | £3,361 | £15,974 |
| Total Expenses | £4,091 | £4,142 | £4,193 | £4,245 | £4,297 | £20,968 |
| Profit Before Tax | £-1,031 | £-1,036 | £-1,009 | £-981 | £-936 | £-4,994 |
| Profit After Tax | £-1,031 | £-1,036 | £-1,009 | £-981 | £-936 | £-4,994 |
| Change In Property Value | £1,350 | £1,391 | £2,626 | £3,022 | £3,203 | £11,591 |
| Net Return | £319 | £354 | £1,617 | £2,041 | £2,267 | £6,598 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -6% | -34% |
| Total Net Return (%) | 2% | 2% | 11% | 14% | 16% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change