Flat
M3
2 beds
2 baths
Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£25,501
↗ 32%After 5 Years
Change In Property Value
£66,715
↗ 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 | £19,860 | £20,158 | £20,662 | £21,178 | £21,814 | £103,672 |
| Total Expenses | £14,262 | £14,338 | £14,431 | £14,526 | £14,633 | £72,190 |
| Profit Before Tax | £5,598 | £5,820 | £6,231 | £6,652 | £7,181 | £31,482 |
| Profit After Tax | £4,535 | £4,714 | £5,047 | £5,388 | £5,817 | £25,501 |
| Change In Property Value | £7,770 | £8,003 | £15,113 | £17,393 | £18,437 | £66,715 |
| Net Return | £12,305 | £12,718 | £20,160 | £22,781 | £24,253 | £92,216 |
| 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