Flat
M3
2 beds
2 baths
Blackburn Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£12,072
↗ 25%After 5 Years
Change In Property Value
£39,926
↗ 26%After 5 Years
Return On Investment
109%
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 | £11,940 | £12,119 | £12,422 | £12,733 | £13,115 | £62,328 |
| Total Expenses | £9,344 | £9,408 | £9,481 | £9,556 | £9,637 | £47,424 |
| Profit Before Tax | £2,596 | £2,712 | £2,941 | £3,177 | £3,478 | £14,904 |
| Profit After Tax | £2,103 | £2,196 | £2,382 | £2,573 | £2,817 | £12,072 |
| Change In Property Value | £4,650 | £4,790 | £9,044 | £10,409 | £11,034 | £39,926 |
| Net Return | £6,753 | £6,986 | £11,427 | £12,982 | £13,851 | £51,999 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change