Flat
M3
1 bed
1 bath
Adelphi Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£13,358
↗ 36%After 5 Years
Change In Property Value
£30,911
↗ 26%After 5 Years
Return On Investment
120%
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 | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £7,841 | £7,903 | £7,974 | £8,046 | £8,123 | £39,886 |
| Profit Before Tax | £2,959 | £3,059 | £3,262 | £3,471 | £3,740 | £16,491 |
| Profit After Tax | £2,397 | £2,478 | £2,643 | £2,812 | £3,029 | £13,358 |
| Change In Property Value | £3,600 | £3,708 | £7,002 | £8,059 | £8,542 | £30,911 |
| Net Return | £5,997 | £6,186 | £9,645 | £10,870 | £11,571 | £44,269 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change