Flat
M3
1 bed
1 bath
1 Salford Approach, Barnfield House M3
North West, England · M3
View property listing
Initial Investment
£46,600First YearProfit From Rental Income
£11,504
↗ 25%After 5 Years
Change In Property Value
£39,153
↗ 26%After 5 Years
Return On Investment
109%
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 | £11,664 | £11,839 | £12,135 | £12,438 | £12,811 | £60,888 |
| Total Expenses | £9,197 | £9,260 | £9,333 | £9,407 | £9,487 | £46,685 |
| Profit Before Tax | £2,467 | £2,578 | £2,802 | £3,031 | £3,324 | £14,203 |
| Profit After Tax | £1,998 | £2,089 | £2,270 | £2,455 | £2,693 | £11,504 |
| Change In Property Value | £4,560 | £4,697 | £8,869 | £10,208 | £10,820 | £39,153 |
| Net Return | £6,558 | £6,785 | £11,139 | £12,663 | £13,513 | £50,658 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change