Flat
M3
2 beds
2 baths
55 Queen Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£117,300First YearProfit From Rental Income
£39,815
↗ 34%After 5 Years
Change In Property Value
£94,793
↗ 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 | £28,224 | £28,647 | £29,364 | £30,098 | £31,001 | £147,333 |
| Total Expenses | £19,423 | £19,511 | £19,626 | £19,743 | £19,876 | £98,179 |
| Profit Before Tax | £8,801 | £9,136 | £9,738 | £10,355 | £11,125 | £49,155 |
| Profit After Tax | £7,129 | £7,400 | £7,888 | £8,387 | £9,011 | £39,815 |
| Change In Property Value | £11,040 | £11,371 | £21,473 | £24,713 | £26,196 | £94,793 |
| Net Return | £18,169 | £18,772 | £29,360 | £33,100 | £35,207 | £134,608 |
| 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