Flat
M3
2 beds
1 bath
3 Clowes Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£37,708
↗ 34%After 5 Years
Change In Property Value
£89,898
↗ 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 | £26,868 | £27,271 | £27,953 | £28,652 | £29,511 | £140,255 |
| Total Expenses | £18,533 | £18,620 | £18,731 | £18,845 | £18,973 | £93,702 |
| Profit Before Tax | £8,335 | £8,651 | £9,222 | £9,807 | £10,538 | £46,553 |
| Profit After Tax | £6,751 | £7,008 | £7,470 | £7,944 | £8,536 | £37,708 |
| Change In Property Value | £10,470 | £10,784 | £20,364 | £23,437 | £24,843 | £89,898 |
| Net Return | £17,221 | £17,792 | £27,834 | £31,381 | £33,379 | £127,606 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 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