Flat
M3
1 bed
1 bath
Bury Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-1,206
↘ -2%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £10,757 | £10,818 | £10,887 | £10,957 | £11,032 | £54,451 |
| Profit Before Tax | £-557 | £-465 | £-275 | £-80 | £171 | £-1,206 |
| Profit After Tax | £-557 | £-465 | £-275 | £-80 | £171 | £-1,206 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £5,293 | £5,561 | £11,103 | £13,015 | £14,052 | £49,024 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 19% | 22% | 24% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change