Flat
M3
2 beds
1 bath
Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£114,150First YearProfit From Rental Income
£39,069
↗ 34%After 5 Years
Change In Property Value
£92,474
↗ 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 | £27,648 | £28,063 | £28,764 | £29,483 | £30,368 | £144,326 |
| Total Expenses | £19,008 | £19,096 | £19,209 | £19,324 | £19,456 | £96,093 |
| Profit Before Tax | £8,640 | £8,967 | £9,556 | £10,159 | £10,912 | £48,234 |
| Profit After Tax | £6,998 | £7,263 | £7,740 | £8,229 | £8,839 | £39,069 |
| Change In Property Value | £10,770 | £11,093 | £20,947 | £24,109 | £25,555 | £92,474 |
| Net Return | £17,768 | £18,356 | £28,687 | £32,337 | £34,394 | £131,544 |
| 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