Flat
M3
1 bed
1 bath
Adelphi Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£8,201
↗ 16%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,556 | £11,729 | £12,023 | £12,323 | £12,693 | £60,324 |
| Total Expenses | £9,900 | £9,964 | £10,036 | £10,110 | £10,190 | £50,199 |
| Profit Before Tax | £1,656 | £1,766 | £1,987 | £2,213 | £2,503 | £10,124 |
| Profit After Tax | £1,341 | £1,430 | £1,609 | £1,793 | £2,028 | £8,201 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £6,441 | £6,683 | £11,529 | £13,209 | £14,129 | £51,991 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change