Flat
M3
2 beds
2 baths
Colliers Yard, 12 Bankside Boulevard, Salford M3
North West, England · M3
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£-392
↗ 0%After 5 Years
Change In Property Value
£118,491
↗ 26%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £22,411 | £22,489 | £22,587 | £22,687 | £22,798 | £112,971 |
| Profit Before Tax | £-811 | £-565 | £-115 | £347 | £926 | £-216 |
| Profit After Tax | £-811 | £-565 | £-115 | £347 | £750 | £-392 |
| Change In Property Value | £13,800 | £14,214 | £26,841 | £30,891 | £32,745 | £118,491 |
| Net Return | £12,990 | £13,649 | £26,726 | £31,238 | £33,495 | £118,098 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 9% | 18% | 21% | 22% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change