Flat
M3
1 bed
1 bath
Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£59,875First YearProfit From Rental Income
£17,250
↗ 29%After 5 Years
Change In Property Value
£50,552
↗ 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 | £15,048 | £15,274 | £15,656 | £16,047 | £16,528 | £78,553 |
| Total Expenses | £11,296 | £11,365 | £11,446 | £11,529 | £11,620 | £57,256 |
| Profit Before Tax | £3,752 | £3,909 | £4,210 | £4,518 | £4,908 | £21,297 |
| Profit After Tax | £3,039 | £3,166 | £3,410 | £3,659 | £3,976 | £17,250 |
| Change In Property Value | £5,888 | £6,064 | £11,451 | £13,179 | £13,970 | £50,552 |
| Net Return | £8,927 | £9,230 | £14,861 | £16,839 | £17,946 | £67,802 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| 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