Flat
M3
0 beds
1 bath
X1 The Town Hall, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-1,948
↘ -9%After 5 Years
Change In Property Value
£18,031
↗ 26%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,764 | £4,835 | £4,956 | £5,080 | £5,233 | £24,869 |
| Total Expenses | £5,254 | £5,307 | £5,362 | £5,418 | £5,476 | £26,816 |
| Profit Before Tax | £-490 | £-471 | £-405 | £-338 | £-243 | £-1,948 |
| Profit After Tax | £-490 | £-471 | £-405 | £-338 | £-243 | £-1,948 |
| Change In Property Value | £2,100 | £2,163 | £4,084 | £4,701 | £4,983 | £18,031 |
| Net Return | £1,610 | £1,692 | £3,679 | £4,363 | £4,740 | £16,084 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 7% | 8% | 17% | 20% | 22% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change