Flat
M3
2 beds
2 baths
Islington Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£82,650First YearProfit From Rental Income
£24,435
↗ 30%After 5 Years
Change In Property Value
£69,291
↗ 26%After 5 Years
Return On Investment
113%
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 | £20,628 | £20,937 | £21,461 | £21,997 | £22,657 | £107,681 |
| Total Expenses | £15,298 | £15,388 | £15,496 | £15,606 | £15,726 | £77,514 |
| Profit Before Tax | £5,330 | £5,549 | £5,965 | £6,392 | £6,931 | £30,167 |
| Profit After Tax | £4,317 | £4,495 | £4,832 | £5,177 | £5,614 | £24,435 |
| Change In Property Value | £8,070 | £8,312 | £15,696 | £18,065 | £19,149 | £69,291 |
| Net Return | £12,387 | £12,807 | £20,528 | £23,242 | £24,763 | £93,727 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change