Flat
M3
2 beds
1 bath
Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£112,400First YearProfit From Rental Income
£38,000
↗ 34%After 5 Years
Change In Property Value
£91,186
↗ 26%After 5 Years
Return On Investment
115%
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 | £27,156 | £27,563 | £28,252 | £28,959 | £29,827 | £141,758 |
| Total Expenses | £18,761 | £18,847 | £18,959 | £19,074 | £19,203 | £94,844 |
| Profit Before Tax | £8,395 | £8,716 | £9,293 | £9,885 | £10,624 | £46,914 |
| Profit After Tax | £6,800 | £7,060 | £7,528 | £8,007 | £8,606 | £38,000 |
| Change In Property Value | £10,620 | £10,939 | £20,656 | £23,773 | £25,199 | £91,186 |
| Net Return | £17,420 | £17,999 | £28,183 | £31,780 | £33,805 | £129,187 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change