Flat
M3
1 bed
1 bath
Quay Street, Salford, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£22,660
↗ 39%After 5 Years
Change In Property Value
£48,942
↗ 26%After 5 Years
Return On Investment
123%
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 | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £11,158 | £11,229 | £11,313 | £11,399 | £11,493 | £56,591 |
| Profit Before Tax | £5,042 | £5,214 | £5,541 | £5,877 | £6,301 | £27,975 |
| Profit After Tax | £4,084 | £4,224 | £4,489 | £4,760 | £5,103 | £22,660 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £9,784 | £10,095 | £15,575 | £17,520 | £18,628 | £71,602 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 17% | 27% | 30% | 32% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change