Flat
M3
1 bed
1 bath
Adelphi Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£9,395
↗ 23%After 5 Years
Change In Property Value
£34,774
↗ 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 | £10,392 | £10,548 | £10,812 | £11,082 | £11,414 | £54,248 |
| Total Expenses | £8,395 | £8,457 | £8,526 | £8,597 | £8,673 | £42,649 |
| Profit Before Tax | £1,997 | £2,091 | £2,285 | £2,485 | £2,741 | £11,599 |
| Profit After Tax | £1,617 | £1,694 | £1,851 | £2,013 | £2,220 | £9,395 |
| Change In Property Value | £4,050 | £4,172 | £7,877 | £9,066 | £9,610 | £34,774 |
| Net Return | £5,667 | £5,865 | £9,728 | £11,079 | £11,830 | £44,170 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 29% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change