Flat
M3
3 beds
2 baths
Victoria Bridge Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£50,485First YearProfit From Rental Income
£13,168
↗ 26%After 5 Years
Change In Property Value
£42,489
↗ 26%After 5 Years
Return On Investment
110%
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 | £12,648 | £12,838 | £13,159 | £13,488 | £13,892 | £66,024 |
| Total Expenses | £9,809 | £9,874 | £9,949 | £10,026 | £10,109 | £49,768 |
| Profit Before Tax | £2,839 | £2,964 | £3,209 | £3,462 | £3,783 | £16,257 |
| Profit After Tax | £2,299 | £2,400 | £2,600 | £2,804 | £3,064 | £13,168 |
| Change In Property Value | £4,949 | £5,097 | £9,625 | £11,077 | £11,742 | £42,489 |
| Net Return | £7,248 | £7,497 | £12,224 | £13,881 | £14,806 | £55,657 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change