Flat
M3
1 bed
1 bath
Colliers Yard, Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£6,718
↗ 8%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
92%
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 | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £14,471 | £14,540 | £14,623 | £14,707 | £14,800 | £73,140 |
| Profit Before Tax | £1,129 | £1,294 | £1,607 | £1,929 | £2,335 | £8,294 |
| Profit After Tax | £915 | £1,048 | £1,302 | £1,562 | £1,891 | £6,718 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £9,165 | £9,546 | £17,348 | £20,030 | £21,467 | £77,555 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change