Flat
M3
2 beds
2 baths
Caxton House, Salford M3
North West, England · M3
View property listing
Initial Investment
£51,100First YearProfit From Rental Income
£13,432
↗ 26%After 5 Years
Change In Property Value
£43,017
↗ 26%After 5 Years
Return On Investment
110%
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 | £12,804 | £12,996 | £13,321 | £13,654 | £14,064 | £66,839 |
| Total Expenses | £9,906 | £9,971 | £10,047 | £10,124 | £10,208 | £50,256 |
| Profit Before Tax | £2,898 | £3,025 | £3,274 | £3,530 | £3,856 | £16,583 |
| Profit After Tax | £2,347 | £2,450 | £2,652 | £2,859 | £3,123 | £13,432 |
| Change In Property Value | £5,010 | £5,160 | £9,744 | £11,215 | £11,888 | £43,017 |
| Net Return | £7,357 | £7,610 | £12,396 | £14,074 | £15,011 | £56,449 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change