Flat
M3
2 beds
2 baths
New Bailey Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£96,982First YearProfit From Rental Income
£21,926
↗ 23%After 5 Years
Change In Property Value
£79,840
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,072 | £21,388 | £21,923 | £22,471 | £23,145 | £109,999 |
| Total Expenses | £16,404 | £16,482 | £16,579 | £16,677 | £16,787 | £82,929 |
| Profit Before Tax | £4,668 | £4,906 | £5,344 | £5,794 | £6,358 | £27,069 |
| Profit After Tax | £3,781 | £3,974 | £4,329 | £4,693 | £5,150 | £21,926 |
| Change In Property Value | £9,299 | £9,577 | £18,085 | £20,815 | £22,064 | £79,840 |
| Net Return | £13,079 | £13,551 | £22,414 | £25,508 | £27,213 | £101,766 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change