Flat
M3
2 beds
2 baths
Bankside, Colliers Yard, Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£41,819
↗ 29%After 5 Years
Change In Property Value
£114,627
↗ 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 | £34,128 | £34,640 | £35,506 | £36,394 | £37,485 | £178,153 |
| Total Expenses | £24,981 | £25,122 | £25,293 | £25,468 | £25,660 | £126,524 |
| Profit Before Tax | £9,147 | £9,518 | £10,213 | £10,926 | £11,825 | £51,628 |
| Profit After Tax | £7,409 | £7,709 | £8,272 | £8,850 | £9,578 | £41,819 |
| Change In Property Value | £13,350 | £13,751 | £25,966 | £29,884 | £31,677 | £114,627 |
| Net Return | £20,759 | £21,460 | £34,238 | £38,734 | £41,255 | £156,446 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 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