Flat
M3
3 beds
2 baths
Bankside, Salford M3
North West, England · M3
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£63,088
↗ 29%After 5 Years
Change In Property Value
£170,009
↗ 26%After 5 Years
Return On Investment
106%
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 | £50,628 | £51,387 | £52,672 | £53,989 | £55,609 | £264,285 |
| Total Expenses | £36,810 | £37,014 | £37,262 | £37,516 | £37,796 | £186,399 |
| Profit Before Tax | £13,818 | £14,373 | £15,410 | £16,473 | £17,812 | £77,886 |
| Profit After Tax | £11,192 | £11,642 | £12,482 | £13,343 | £14,428 | £63,088 |
| Change In Property Value | £19,800 | £20,394 | £38,511 | £44,322 | £46,982 | £170,009 |
| Net Return | £30,992 | £32,036 | £50,993 | £57,665 | £61,409 | £233,096 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 23% | 26% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change