Flat
M3
2 beds
2 baths
Clowes Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£25,934
↗ 33%After 5 Years
Change In Property Value
£66,973
↗ 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 | £20,016 | £20,316 | £20,824 | £21,345 | £21,985 | £104,486 |
| Total Expenses | £14,317 | £14,393 | £14,487 | £14,583 | £14,689 | £72,469 |
| Profit Before Tax | £5,699 | £5,923 | £6,337 | £6,762 | £7,296 | £32,017 |
| Profit After Tax | £4,616 | £4,798 | £5,133 | £5,477 | £5,909 | £25,934 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £12,416 | £12,832 | £20,304 | £22,937 | £24,417 | £92,907 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| 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