Flat
M3
0 beds
1 bath
16 Chapel Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-13,749
↘ -33%After 5 Years
Change In Property Value
£34,774
↗ 26%After 5 Years
Return On Investment
51%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,511 | £10,774 | £11,043 | £11,375 | £54,060 |
| Total Expenses | £13,214 | £13,386 | £13,559 | £13,736 | £13,914 | £67,809 |
| Profit Before Tax | £-2,858 | £-2,875 | £-2,785 | £-2,692 | £-2,539 | £-13,749 |
| Profit After Tax | £-2,858 | £-2,875 | £-2,785 | £-2,692 | £-2,539 | £-13,749 |
| Change In Property Value | £4,050 | £4,172 | £7,877 | £9,066 | £9,610 | £34,774 |
| Net Return | £1,192 | £1,297 | £5,092 | £6,374 | £7,070 | £21,026 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -33% |
| Total Net Return (%) | 3% | 3% | 12% | 15% | 17% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change