Flat
M3
1 bed
1 bath
Quay Street, Salford, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£19,606
↗ 29%After 5 Years
Change In Property Value
£56,670
↗ 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 | £16,872 | £17,125 | £17,553 | £17,992 | £18,532 | £88,074 |
| Total Expenses | £12,603 | £12,678 | £12,768 | £12,860 | £12,961 | £63,870 |
| Profit Before Tax | £4,269 | £4,447 | £4,785 | £5,132 | £5,571 | £24,204 |
| Profit After Tax | £3,458 | £3,602 | £3,876 | £4,157 | £4,513 | £19,606 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £10,058 | £10,400 | £16,713 | £18,931 | £20,173 | £76,275 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 16% | 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