Flat
M3
1 bed
1 bath
Bury Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£13,388
↗ 27%After 5 Years
Change In Property Value
£42,502
↗ 26%After 5 Years
Return On Investment
111%
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 | £12,708 | £12,899 | £13,221 | £13,552 | £13,958 | £66,337 |
| Total Expenses | £9,817 | £9,882 | £9,957 | £10,034 | £10,118 | £49,809 |
| Profit Before Tax | £2,891 | £3,016 | £3,264 | £3,517 | £3,840 | £16,529 |
| Profit After Tax | £2,342 | £2,443 | £2,644 | £2,849 | £3,111 | £13,388 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £7,292 | £7,542 | £12,271 | £13,930 | £14,856 | £55,890 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change