Flat
M3
2 beds
2 baths
Fifty5Ive, 55 Queen Street, Salford, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£33,931
↗ 29%After 5 Years
Change In Property Value
£94,020
↗ 26%After 5 Years
Return On Investment
110%
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 | £27,996 | £28,416 | £29,126 | £29,854 | £30,750 | £146,143 |
| Total Expenses | £20,581 | £20,699 | £20,841 | £20,986 | £21,146 | £104,253 |
| Profit Before Tax | £7,415 | £7,717 | £8,286 | £8,868 | £9,604 | £41,890 |
| Profit After Tax | £6,006 | £6,251 | £6,711 | £7,183 | £7,779 | £33,931 |
| Change In Property Value | £10,950 | £11,279 | £21,298 | £24,512 | £25,982 | £94,020 |
| Net Return | £16,956 | £17,529 | £28,009 | £31,695 | £33,762 | £127,951 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change