Flat
M3
2 beds
2 baths
Alto, Salford M3
North West, England · M3
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£25,660
↗ 32%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
117%
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 | £19,944 | £20,243 | £20,749 | £21,268 | £21,906 | £104,110 |
| Total Expenses | £14,310 | £14,386 | £14,479 | £14,575 | £14,682 | £72,432 |
| Profit Before Tax | £5,634 | £5,857 | £6,270 | £6,693 | £7,224 | £31,679 |
| Profit After Tax | £4,564 | £4,744 | £5,079 | £5,421 | £5,852 | £25,660 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £12,364 | £12,778 | £20,249 | £22,881 | £24,360 | £92,633 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change