Flat
M3
2 beds
2 baths
Stanley Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£114,150First YearProfit From Rental Income
£38,658
↗ 34%After 5 Years
Change In Property Value
£92,474
↗ 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 | £27,540 | £27,953 | £28,652 | £29,368 | £30,249 | £143,763 |
| Total Expenses | £18,997 | £19,085 | £19,197 | £19,313 | £19,444 | £96,036 |
| Profit Before Tax | £8,543 | £8,868 | £9,454 | £10,055 | £10,806 | £47,726 |
| Profit After Tax | £6,920 | £7,183 | £7,658 | £8,145 | £8,752 | £38,658 |
| Change In Property Value | £10,770 | £11,093 | £20,947 | £24,109 | £25,555 | £92,474 |
| Net Return | £17,690 | £18,277 | £28,606 | £32,253 | £34,308 | £131,133 |
| 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