Flat
M3
1 bed
1 bath
Novella Apartments, 15 Stanley Street, Salford, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£59,485First YearProfit From Rental Income
£17,115
↗ 29%After 5 Years
Change In Property Value
£50,217
↗ 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 | £14,952 | £15,176 | £15,556 | £15,945 | £16,423 | £78,051 |
| Total Expenses | £11,230 | £11,298 | £11,379 | £11,462 | £11,552 | £56,922 |
| Profit Before Tax | £3,722 | £3,878 | £4,177 | £4,483 | £4,871 | £21,130 |
| Profit After Tax | £3,015 | £3,141 | £3,383 | £3,631 | £3,945 | £17,115 |
| Change In Property Value | £5,849 | £6,024 | £11,375 | £13,092 | £13,877 | £50,217 |
| Net Return | £8,863 | £9,165 | £14,758 | £16,723 | £17,822 | £67,332 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| 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