Flat
M3
3 beds
2 baths
Blackfriars Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£141,975First YearProfit From Rental Income
£49,082
↗ 35%After 5 Years
Change In Property Value
£112,953
↗ 26%After 5 Years
Return On Investment
114%
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 | £33,636 | £34,141 | £34,994 | £35,869 | £36,945 | £175,584 |
| Total Expenses | £22,761 | £22,858 | £22,986 | £23,117 | £23,267 | £114,989 |
| Profit Before Tax | £10,875 | £11,283 | £12,008 | £12,752 | £13,678 | £60,595 |
| Profit After Tax | £8,809 | £9,139 | £9,727 | £10,329 | £11,079 | £49,082 |
| Change In Property Value | £13,155 | £13,550 | £25,586 | £29,447 | £31,214 | £112,953 |
| Net Return | £21,964 | £22,689 | £35,313 | £39,776 | £42,293 | £162,035 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change