Flat
M3
1 bed
1 bath
Bankside, Salford M3
North West, England · M3
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£25,002
↗ 32%After 5 Years
Change In Property Value
£65,685
↗ 26%After 5 Years
Return On Investment
117%
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 | £19,560 | £19,853 | £20,350 | £20,858 | £21,484 | £102,106 |
| Total Expenses | £14,073 | £14,148 | £14,241 | £14,336 | £14,441 | £71,239 |
| Profit Before Tax | £5,487 | £5,705 | £6,109 | £6,523 | £7,043 | £30,866 |
| Profit After Tax | £4,444 | £4,621 | £4,948 | £5,283 | £5,705 | £25,002 |
| Change In Property Value | £7,650 | £7,880 | £14,879 | £17,125 | £18,152 | £65,685 |
| Net Return | £12,094 | £12,500 | £19,827 | £22,408 | £23,857 | £90,687 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change