Flat
M3
3 beds
2 baths
Cleminson Street, Salford, Lancashire M3
North West, England · M3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£51,116
↗ 35%After 5 Years
Change In Property Value
£115,915
↗ 26%After 5 Years
Return On Investment
114%
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 | £34,656 | £35,176 | £36,055 | £36,957 | £38,065 | £180,909 |
| Total Expenses | £23,319 | £23,417 | £23,548 | £23,682 | £23,836 | £117,803 |
| Profit Before Tax | £11,337 | £11,759 | £12,507 | £13,274 | £14,230 | £63,106 |
| Profit After Tax | £9,183 | £9,524 | £10,131 | £10,752 | £11,526 | £51,116 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £22,683 | £23,429 | £36,388 | £40,972 | £43,559 | £167,031 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change