Flat
M3
2 beds
2 baths
The Gallery, Blackfriars Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£21,712
↗ 31%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
116%
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 | £17,640 | £17,905 | £18,352 | £18,811 | £19,375 | £92,083 |
| Total Expenses | £12,889 | £12,962 | £13,049 | £13,139 | £13,238 | £65,278 |
| Profit Before Tax | £4,751 | £4,943 | £5,303 | £5,672 | £6,137 | £26,805 |
| Profit After Tax | £3,848 | £4,004 | £4,295 | £4,594 | £4,971 | £21,712 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £10,748 | £11,111 | £17,716 | £20,040 | £21,343 | £80,958 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change