Flat M3 2 beds 1 bath

Richmond Hill, St. Stephen Street, Salford M3

North West, England · M3

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£7,422

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

104%

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	£9,240	£9,379	£9,613	£9,853	£10,149	£48,234
Total Expenses	£7,685	£7,745	£7,811	£7,879	£7,951	£39,072
Profit Before Tax	£1,555	£1,634	£1,802	£1,974	£2,198	£9,162
Profit After Tax	£1,260	£1,323	£1,459	£1,599	£1,780	£7,422
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£4,860	£5,031	£8,461	£9,658	£10,322	£38,332
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change