Flat
M3
2 beds
2 baths
Greengate, Salford, Lancashire M3
North West, England · M3
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£34,584
↗ 30%After 5 Years
Change In Property Value
£92,732
↗ 26%After 5 Years
Return On Investment
111%
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 | £27,612 | £28,026 | £28,727 | £29,445 | £30,328 | £144,138 |
| Total Expenses | £20,034 | £20,144 | £20,279 | £20,416 | £20,568 | £101,442 |
| Profit Before Tax | £7,578 | £7,882 | £8,448 | £9,029 | £9,760 | £42,697 |
| Profit After Tax | £6,138 | £6,384 | £6,843 | £7,313 | £7,906 | £34,584 |
| Change In Property Value | £10,800 | £11,124 | £21,006 | £24,176 | £25,626 | £92,732 |
| Net Return | £16,938 | £17,508 | £27,849 | £31,489 | £33,532 | £127,316 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change