Flat
M3
1 bed
1 bath
Bankside Boulevard, Salford, Manchester City Centre M3
North West, England · M3
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£32,558
↗ 34%After 5 Years
Change In Property Value
£79,853
↗ 26%After 5 Years
Return On Investment
116%
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 | £23,868 | £24,226 | £24,832 | £25,452 | £26,216 | £124,594 |
| Total Expenses | £16,686 | £16,768 | £16,871 | £16,977 | £17,096 | £84,399 |
| Profit Before Tax | £7,182 | £7,458 | £7,960 | £8,475 | £9,120 | £40,195 |
| Profit After Tax | £5,817 | £6,041 | £6,448 | £6,865 | £7,387 | £32,558 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £15,117 | £15,620 | £24,536 | £27,683 | £29,454 | £112,411 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change