Flat
M3
2 beds
1 bath
West King Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£15,684
↗ 29%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
114%
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 | £13,428 | £13,629 | £13,970 | £14,319 | £14,749 | £70,096 |
| Total Expenses | £10,011 | £10,071 | £10,142 | £10,215 | £10,294 | £50,733 |
| Profit Before Tax | £3,417 | £3,559 | £3,828 | £4,105 | £4,455 | £19,363 |
| Profit After Tax | £2,768 | £2,883 | £3,101 | £3,325 | £3,608 | £15,684 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £8,018 | £8,290 | £13,312 | £15,077 | £16,065 | £60,762 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change