Flat
M3
1 bed
1 bath
Block A Graphene Uptown, 2 Marlstone Avenue, Salford, Manchester City Centre M3
North West, England · M3
View property listing
Initial Investment
£72,250First YearProfit From Rental Income
£22,973
↗ 32%After 5 Years
Change In Property Value
£61,177
↗ 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 | £18,288 | £18,562 | £19,026 | £19,502 | £20,087 | £95,466 |
| Total Expenses | £13,252 | £13,325 | £13,414 | £13,506 | £13,607 | £67,104 |
| Profit Before Tax | £5,036 | £5,237 | £5,612 | £5,996 | £6,480 | £28,362 |
| Profit After Tax | £4,079 | £4,242 | £4,546 | £4,857 | £5,249 | £22,973 |
| Change In Property Value | £7,125 | £7,339 | £13,858 | £15,949 | £16,906 | £61,177 |
| Net Return | £11,204 | £11,581 | £18,404 | £20,806 | £22,155 | £84,150 |
| 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