Flat
M3
2 beds
1 bath
Exchange Point, Salford M3
North West, England · M3
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£26,318
↗ 32%After 5 Years
Change In Property Value
£68,261
↗ 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 | £20,328 | £20,633 | £21,149 | £21,677 | £22,328 | £106,115 |
| Total Expenses | £14,547 | £14,623 | £14,718 | £14,814 | £14,922 | £73,624 |
| Profit Before Tax | £5,781 | £6,010 | £6,431 | £6,863 | £7,406 | £32,491 |
| Profit After Tax | £4,683 | £4,868 | £5,209 | £5,559 | £5,999 | £26,318 |
| Change In Property Value | £7,950 | £8,189 | £15,463 | £17,796 | £18,864 | £68,261 |
| Net Return | £12,633 | £13,056 | £20,672 | £23,355 | £24,862 | £94,579 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change