Flat
M3
2 beds
2 baths
Fifty5Ive, 55 Queen Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£23,673
↗ 22%After 5 Years
Change In Property Value
£87,580
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £17,770 | £17,850 | £17,951 | £18,054 | £18,169 | £89,793 |
| Profit Before Tax | £5,031 | £5,292 | £5,770 | £6,260 | £6,874 | £29,226 |
| Profit After Tax | £4,075 | £4,287 | £4,674 | £5,071 | £5,568 | £23,673 |
| Change In Property Value | £10,200 | £10,506 | £19,839 | £22,833 | £24,203 | £87,580 |
| Net Return | £14,275 | £14,793 | £24,513 | £27,903 | £29,770 | £111,254 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change