Flat
M3
0 beds
1 bath
X1 The Town Hall, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-933
↘ -4%After 5 Years
Change In Property Value
£18,031
↗ 26%After 5 Years
Return On Investment
78%
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 | £4,980 | £5,055 | £5,181 | £5,311 | £5,470 | £25,996 |
| Total Expenses | £5,275 | £5,329 | £5,384 | £5,441 | £5,500 | £26,929 |
| Profit Before Tax | £-295 | £-274 | £-203 | £-131 | £-30 | £-933 |
| Profit After Tax | £-295 | £-274 | £-203 | £-131 | £-30 | £-933 |
| Change In Property Value | £2,100 | £2,163 | £4,084 | £4,701 | £4,983 | £18,031 |
| Net Return | £1,805 | £1,889 | £3,881 | £4,570 | £4,953 | £17,098 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 8% | 9% | 18% | 21% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change