Flat
M3
2 beds
2 baths
Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£38,772
↗ 34%After 5 Years
Change In Property Value
£92,732
↗ 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 | £27,612 | £28,026 | £28,727 | £29,445 | £30,328 | £144,138 |
| Total Expenses | £19,044 | £19,132 | £19,245 | £19,360 | £19,491 | £96,272 |
| Profit Before Tax | £8,568 | £8,895 | £9,482 | £10,085 | £10,837 | £47,866 |
| Profit After Tax | £6,940 | £7,205 | £7,681 | £8,169 | £8,778 | £38,772 |
| Change In Property Value | £10,800 | £11,124 | £21,006 | £24,176 | £25,626 | £92,732 |
| Net Return | £17,740 | £18,329 | £28,686 | £32,344 | £34,404 | £131,504 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 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