Flat
M3
2 beds
1 bath
Fresh, 136 Chapel Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£9,916
↗ 23%After 5 Years
Change In Property Value
£36,062
↗ 26%After 5 Years
Return On Investment
107%
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 | £10,740 | £10,901 | £11,174 | £11,453 | £11,797 | £56,064 |
| Total Expenses | £8,629 | £8,691 | £8,761 | £8,833 | £8,910 | £43,822 |
| Profit Before Tax | £2,112 | £2,210 | £2,413 | £2,620 | £2,887 | £12,242 |
| Profit After Tax | £1,710 | £1,790 | £1,954 | £2,122 | £2,338 | £9,916 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £5,910 | £6,116 | £10,123 | £11,524 | £12,304 | £45,978 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change