Flat
M3
2 beds
1 bath
New Bailey Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£94,900First YearProfit From Rental Income
£31,787
↗ 33%After 5 Years
Change In Property Value
£78,307
↗ 26%After 5 Years
Return On Investment
116%
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 | £23,412 | £23,763 | £24,357 | £24,966 | £25,715 | £122,214 |
| Total Expenses | £16,402 | £16,484 | £16,586 | £16,691 | £16,808 | £82,971 |
| Profit Before Tax | £7,010 | £7,280 | £7,771 | £8,276 | £8,907 | £39,243 |
| Profit After Tax | £5,678 | £5,897 | £6,295 | £6,703 | £7,215 | £31,787 |
| Change In Property Value | £9,120 | £9,394 | £17,738 | £20,415 | £21,640 | £78,307 |
| Net Return | £14,798 | £15,290 | £24,033 | £27,118 | £28,855 | £110,094 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change