Flat
M3
1 bed
1 bath
Clowes Street, Salford, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£21,986
↗ 31%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
116%
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 | £17,712 | £17,978 | £18,427 | £18,888 | £19,454 | £92,459 |
| Total Expenses | £12,896 | £12,969 | £13,057 | £13,147 | £13,246 | £65,315 |
| Profit Before Tax | £4,816 | £5,009 | £5,370 | £5,741 | £6,208 | £27,144 |
| Profit After Tax | £3,901 | £4,057 | £4,350 | £4,650 | £5,029 | £21,986 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £10,801 | £11,164 | £17,770 | £20,096 | £21,401 | £81,232 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change