Flat
M3
3 beds
2 baths
Blackfriars Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£128,150First YearProfit From Rental Income
£44,332
↗ 35%After 5 Years
Change In Property Value
£102,778
↗ 26%After 5 Years
Return On Investment
115%
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 | £30,720 | £31,181 | £31,960 | £32,759 | £33,742 | £160,363 |
| Total Expenses | £20,902 | £20,994 | £21,115 | £21,239 | £21,380 | £105,631 |
| Profit Before Tax | £9,818 | £10,186 | £10,845 | £11,520 | £12,362 | £54,731 |
| Profit After Tax | £7,952 | £8,251 | £8,784 | £9,331 | £10,013 | £44,332 |
| Change In Property Value | £11,970 | £12,329 | £23,281 | £26,795 | £28,403 | £102,778 |
| Net Return | £19,922 | £20,580 | £32,066 | £36,126 | £38,416 | £147,110 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change