Flat
M3
1 bed
1 bath
Bury Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£17,107
↗ 29%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
113%
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 | £14,952 | £15,176 | £15,556 | £15,945 | £16,423 | £78,051 |
| Total Expenses | £11,232 | £11,300 | £11,381 | £11,464 | £11,554 | £56,932 |
| Profit Before Tax | £3,720 | £3,876 | £4,175 | £4,481 | £4,869 | £21,120 |
| Profit After Tax | £3,013 | £3,140 | £3,381 | £3,629 | £3,944 | £17,107 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £8,863 | £9,165 | £14,760 | £16,725 | £17,824 | £67,337 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change