Flat
M3
1 bed
1 bath
Adelphi Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£4,783
↗ 12%After 5 Years
Change In Property Value
£34,774
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,180 | £9,318 | £9,551 | £9,789 | £10,083 | £47,921 |
| Total Expenses | £8,274 | £8,334 | £8,400 | £8,468 | £8,540 | £42,016 |
| Profit Before Tax | £906 | £984 | £1,150 | £1,322 | £1,543 | £5,905 |
| Profit After Tax | £734 | £797 | £932 | £1,070 | £1,250 | £4,783 |
| Change In Property Value | £4,050 | £4,172 | £7,877 | £9,066 | £9,610 | £34,774 |
| Net Return | £4,784 | £4,968 | £8,809 | £10,136 | £10,860 | £39,557 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change