Flat
M3
2 beds
2 baths
Stanley Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£37,343
↗ 34%After 5 Years
Change In Property Value
£89,898
↗ 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 | £26,772 | £27,174 | £27,853 | £28,549 | £29,406 | £139,753 |
| Total Expenses | £18,524 | £18,610 | £18,721 | £18,834 | £18,963 | £93,651 |
| Profit Before Tax | £8,248 | £8,564 | £9,132 | £9,715 | £10,443 | £46,102 |
| Profit After Tax | £6,681 | £6,937 | £7,397 | £7,869 | £8,459 | £37,343 |
| Change In Property Value | £10,470 | £10,784 | £20,364 | £23,437 | £24,843 | £89,898 |
| Net Return | £17,151 | £17,721 | £27,761 | £31,306 | £33,302 | £127,241 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 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