Flat M3 2 beds 1 bath

Richmond Hill, St. Stephen Street, Salford M3

North West, England · M3

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£28,665

↗ 84%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

168%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£7,804	£7,872	£7,951	£8,033	£8,121	£39,782
Profit Before Tax	£6,596	£6,744	£7,030	£7,323	£7,695	£35,388
Profit After Tax	£5,343	£5,463	£5,694	£5,932	£6,233	£28,665
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£8,643	£8,862	£12,113	£13,319	£14,063	£56,999
Return From Rental Income (%)	16%	16%	17%	17%	18%	84%
Total Net Return (%)	25%	26%	36%	39%	41%	168%

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