Flat
M3
2 beds
2 baths
12 Bankside Boulevard, Salford M3
North West, England · M3
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£47,123
↗ 35%After 5 Years
Change In Property Value
£108,187
↗ 26%After 5 Years
Return On Investment
115%
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 | £32,340 | £32,825 | £33,646 | £34,487 | £35,521 | £168,819 |
| Total Expenses | £21,898 | £21,992 | £22,117 | £22,245 | £22,391 | £110,643 |
| Profit Before Tax | £10,443 | £10,833 | £11,529 | £12,242 | £13,130 | £58,176 |
| Profit After Tax | £8,458 | £8,775 | £9,338 | £9,916 | £10,636 | £47,123 |
| Change In Property Value | £12,600 | £12,978 | £24,507 | £28,205 | £29,897 | £108,187 |
| Net Return | £21,058 | £21,753 | £33,845 | £38,121 | £40,533 | £155,310 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change