Flat
M3
1 bed
1 bath
Bury Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£14,667
↗ 25%After 5 Years
Change In Property Value
£50,230
↗ 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 | £14,952 | £15,176 | £15,556 | £15,945 | £16,423 | £78,051 |
| Total Expenses | £11,809 | £11,891 | £11,984 | £12,079 | £12,182 | £59,944 |
| Profit Before Tax | £3,143 | £3,286 | £3,572 | £3,865 | £4,241 | £18,107 |
| Profit After Tax | £2,546 | £2,661 | £2,893 | £3,131 | £3,435 | £14,667 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £8,396 | £8,687 | £14,271 | £16,226 | £17,316 | £64,896 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| 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