Flat
M3
2 beds
2 baths
Blackfriars, 56 Bury Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£7,718
↗ 9%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
93%
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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £16,634 | £16,751 | £16,881 | £17,014 | £17,155 | £84,434 |
| Profit Before Tax | £1,366 | £1,519 | £1,846 | £2,181 | £2,616 | £9,529 |
| Profit After Tax | £1,107 | £1,231 | £1,495 | £1,767 | £2,119 | £7,718 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £9,357 | £9,728 | £17,541 | £20,234 | £21,694 | £78,555 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 11% | 21% | 24% | 26% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change