Flat
M3
2 beds
2 baths
Affinity Living Riverside, 32 Quay Street, Salford, Lancashire M3
North West, England · M3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£20,124
↗ 24%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
108%
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 | £20,712 | £21,023 | £21,548 | £22,087 | £22,750 | £108,119 |
| Total Expenses | £16,403 | £16,518 | £16,648 | £16,781 | £16,925 | £83,276 |
| Profit Before Tax | £4,309 | £4,505 | £4,900 | £5,306 | £5,825 | £24,844 |
| Profit After Tax | £3,490 | £3,649 | £3,969 | £4,298 | £4,718 | £20,124 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £11,590 | £11,992 | £19,723 | £22,429 | £23,938 | £89,673 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change