Flat
M3
1 bed
1 bath
Bankside, Salford M3
North West, England · M3
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£16,554
↗ 21%After 5 Years
Change In Property Value
£65,685
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,340 | £17,600 | £18,040 | £18,491 | £19,046 | £90,517 |
| Total Expenses | £13,851 | £13,923 | £14,010 | £14,099 | £14,197 | £70,081 |
| Profit Before Tax | £3,489 | £3,677 | £4,030 | £4,392 | £4,849 | £20,437 |
| Profit After Tax | £2,826 | £2,978 | £3,264 | £3,558 | £3,927 | £16,554 |
| Change In Property Value | £7,650 | £7,880 | £14,879 | £17,125 | £18,152 | £65,685 |
| Net Return | £10,476 | £10,858 | £18,143 | £20,682 | £22,079 | £82,239 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change