Flat
M3
2 beds
2 baths
Fifty5Ive, 55 Queen Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£36,551
↗ 34%After 5 Years
Change In Property Value
£87,580
↗ 26%After 5 Years
Return On Investment
115%
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 | £26,184 | £26,577 | £27,241 | £27,922 | £28,760 | £136,684 |
| Total Expenses | £18,108 | £18,193 | £18,303 | £18,415 | £18,541 | £91,559 |
| Profit Before Tax | £8,076 | £8,384 | £8,939 | £9,508 | £10,219 | £45,125 |
| Profit After Tax | £6,542 | £6,791 | £7,240 | £7,701 | £8,277 | £36,551 |
| Change In Property Value | £10,200 | £10,506 | £19,839 | £22,833 | £24,203 | £87,580 |
| Net Return | £16,742 | £17,297 | £27,079 | £30,534 | £32,480 | £124,131 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change