Flat
M3
0 beds
0 baths
Chapel Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£8,608
↗ 22%After 5 Years
Change In Property Value
£33,474
↗ 26%After 5 Years
Return On Investment
105%
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 | £9,972 | £10,122 | £10,375 | £10,634 | £10,953 | £52,055 |
| Total Expenses | £8,153 | £8,214 | £8,282 | £8,352 | £8,427 | £41,428 |
| Profit Before Tax | £1,819 | £1,908 | £2,092 | £2,282 | £2,526 | £10,628 |
| Profit After Tax | £1,473 | £1,545 | £1,695 | £1,848 | £2,046 | £8,608 |
| Change In Property Value | £3,899 | £4,015 | £7,583 | £8,727 | £9,250 | £33,474 |
| Net Return | £5,372 | £5,561 | £9,277 | £10,575 | £11,297 | £42,082 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change