Flat
M3
1 bed
1 bath
Queen Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£15,179
↗ 28%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
112%
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 | £13,812 | £14,019 | £14,370 | £14,729 | £15,171 | £72,101 |
| Total Expenses | £10,523 | £10,589 | £10,667 | £10,747 | £10,834 | £53,361 |
| Profit Before Tax | £3,289 | £3,430 | £3,702 | £3,982 | £4,337 | £18,740 |
| Profit After Tax | £2,664 | £2,778 | £2,999 | £3,225 | £3,513 | £15,179 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £8,064 | £8,340 | £13,502 | £15,313 | £16,326 | £61,545 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change