Flat
M3
1 bed
1 bath
Abito, Salford, Manchester City Centre M3
North West, England · M3
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£6,106
↗ 18%After 5 Years
Change In Property Value
£28,335
↗ 26%After 5 Years
Return On Investment
101%
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 | £8,472 | £8,599 | £8,814 | £9,034 | £9,305 | £44,225 |
| Total Expenses | £7,211 | £7,270 | £7,335 | £7,401 | £7,470 | £36,687 |
| Profit Before Tax | £1,261 | £1,329 | £1,479 | £1,634 | £1,835 | £7,538 |
| Profit After Tax | £1,021 | £1,076 | £1,198 | £1,323 | £1,486 | £6,106 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £4,321 | £4,475 | £7,617 | £8,710 | £9,317 | £34,441 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change