Flat
M3
2 beds
2 baths
New Bailey Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£89,125First YearProfit From Rental Income
£26,296
↗ 30%After 5 Years
Change In Property Value
£74,057
↗ 26%After 5 Years
Return On Investment
113%
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 | £22,056 | £22,387 | £22,947 | £23,520 | £24,226 | £115,135 |
| Total Expenses | £16,317 | £16,412 | £16,527 | £16,643 | £16,771 | £82,671 |
| Profit Before Tax | £5,739 | £5,974 | £6,420 | £6,877 | £7,454 | £32,464 |
| Profit After Tax | £4,648 | £4,839 | £5,200 | £5,570 | £6,038 | £26,296 |
| Change In Property Value | £8,625 | £8,884 | £16,775 | £19,307 | £20,465 | £74,057 |
| Net Return | £13,273 | £13,723 | £21,976 | £24,877 | £26,503 | £100,353 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change