Flat
M3
2 beds
1 bath
Fresh, 138 Chapel Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£14,046
↗ 27%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
111%
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 | £13,092 | £13,288 | £13,621 | £13,961 | £14,380 | £68,342 |
| Total Expenses | £10,054 | £10,120 | £10,196 | £10,274 | £10,358 | £51,001 |
| Profit Before Tax | £3,038 | £3,169 | £3,425 | £3,687 | £4,022 | £17,341 |
| Profit After Tax | £2,461 | £2,567 | £2,774 | £2,987 | £3,258 | £14,046 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £7,561 | £7,820 | £12,694 | £14,403 | £15,359 | £57,836 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change