Flat
M3
2 beds
1 bath
Richmond Hill, St. Stephen Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£18,345
↗ 46%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
130%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £10,278 | £10,384 | £10,500 | £10,618 | £10,742 | £52,521 |
| Profit Before Tax | £4,122 | £4,232 | £4,482 | £4,738 | £5,074 | £22,649 |
| Profit After Tax | £3,339 | £3,428 | £3,630 | £3,838 | £4,110 | £18,345 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £7,239 | £7,445 | £11,216 | £12,568 | £13,364 | £51,832 |
| Return From Rental Income (%) | 8% | 9% | 9% | 10% | 10% | 46% |
| Total Net Return (%) | 18% | 19% | 28% | 31% | 33% | 130% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change