Flat
M3
1 bed
1 bath
New Kings Head Yard, Salford M3
North West, England · M3
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£22,370
↗ 31%After 5 Years
Change In Property Value
£60,533
↗ 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 | £18,024 | £18,294 | £18,752 | £19,221 | £19,797 | £94,088 |
| Total Expenses | £13,126 | £13,199 | £13,288 | £13,379 | £13,479 | £66,470 |
| Profit Before Tax | £4,898 | £5,095 | £5,464 | £5,842 | £6,318 | £27,618 |
| Profit After Tax | £3,967 | £4,127 | £4,426 | £4,732 | £5,118 | £22,370 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £11,017 | £11,389 | £18,138 | £20,513 | £21,846 | £82,904 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change