Flat
M3
2 beds
2 baths
Novella, 15 Stanley Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£26,944
↗ 27%After 5 Years
Change In Property Value
£82,428
↗ 26%After 5 Years
Return On Investment
109%
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 | £24,540 | £24,908 | £25,531 | £26,169 | £26,954 | £128,102 |
| Total Expenses | £18,702 | £18,821 | £18,959 | £19,101 | £19,255 | £94,838 |
| Profit Before Tax | £5,838 | £6,088 | £6,572 | £7,068 | £7,699 | £33,265 |
| Profit After Tax | £4,729 | £4,931 | £5,323 | £5,725 | £6,236 | £26,944 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £14,329 | £14,819 | £23,995 | £27,215 | £29,015 | £109,373 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change