Flat
M3
2 beds
2 baths
Apartment 23, Block 1, Spectrum, Blackfriars Road, Salford, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£2,679
↗ 10%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
93%
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 | £6,516 | £6,614 | £6,779 | £6,949 | £7,157 | £34,014 |
| Total Expenses | £6,024 | £6,080 | £6,139 | £6,200 | £6,264 | £30,707 |
| Profit Before Tax | £492 | £534 | £640 | £748 | £893 | £3,308 |
| Profit After Tax | £399 | £433 | £518 | £606 | £724 | £2,679 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £2,949 | £3,059 | £5,478 | £6,314 | £6,774 | £24,574 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change