Flat
M3
1 bed
1 bath
Bankside Colliers Yard, 12 Bankside Boulevard, Salford M3
North West, England · M3
View property listing
Initial Investment
£91,400First YearProfit From Rental Income
£30,471
↗ 33%After 5 Years
Change In Property Value
£75,731
↗ 26%After 5 Years
Return On Investment
116%
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 | £22,644 | £22,984 | £23,558 | £24,147 | £24,872 | £118,205 |
| Total Expenses | £15,929 | £16,009 | £16,109 | £16,212 | £16,327 | £80,586 |
| Profit Before Tax | £6,715 | £6,975 | £7,449 | £7,935 | £8,545 | £37,619 |
| Profit After Tax | £5,439 | £5,650 | £6,034 | £6,428 | £6,921 | £30,471 |
| Change In Property Value | £8,820 | £9,085 | £17,155 | £19,744 | £20,928 | £75,731 |
| Net Return | £14,259 | £14,734 | £23,188 | £26,171 | £27,849 | £106,202 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change