Flat
M3
1 bed
1 bath
Adelphi Wharf 1, 11 Adelphi Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£41,200First YearProfit From Rental Income
£9,282
↗ 23%After 5 Years
Change In Property Value
£34,517
↗ 26%After 5 Years
Return On Investment
106%
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 | £10,320 | £10,475 | £10,737 | £11,005 | £11,335 | £53,872 |
| Total Expenses | £8,348 | £8,410 | £8,479 | £8,550 | £8,625 | £42,413 |
| Profit Before Tax | £1,972 | £2,065 | £2,258 | £2,455 | £2,710 | £11,459 |
| Profit After Tax | £1,597 | £1,673 | £1,829 | £1,989 | £2,195 | £9,282 |
| Change In Property Value | £4,020 | £4,141 | £7,819 | £8,999 | £9,539 | £34,517 |
| Net Return | £5,617 | £5,813 | £9,647 | £10,988 | £11,734 | £43,799 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change