Flat
M3
1 bed
1 bath
Chapel Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£14,500First YearProfit From Rental Income
£-3,133
↘ -22%After 5 Years
Change In Property Value
£11,591
↗ 26%After 5 Years
Return On Investment
58%
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 | £3,456 | £3,508 | £3,596 | £3,685 | £3,796 | £18,041 |
| Total Expenses | £4,131 | £4,182 | £4,234 | £4,287 | £4,340 | £21,174 |
| Profit Before Tax | £-675 | £-674 | £-638 | £-601 | £-544 | £-3,133 |
| Profit After Tax | £-675 | £-674 | £-638 | £-601 | £-544 | £-3,133 |
| Change In Property Value | £1,350 | £1,391 | £2,626 | £3,022 | £3,203 | £11,591 |
| Net Return | £675 | £716 | £1,987 | £2,421 | £2,659 | £8,458 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 5% | 5% | 14% | 17% | 18% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change