Flat
M3
1 bed
1 bath
Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£59,875First YearProfit From Rental Income
£17,500
↗ 29%After 5 Years
Change In Property Value
£50,552
↗ 26%After 5 Years
Return On Investment
114%
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 | £15,108 | £15,335 | £15,718 | £16,111 | £16,594 | £78,866 |
| Total Expenses | £11,297 | £11,366 | £11,447 | £11,530 | £11,621 | £57,261 |
| Profit Before Tax | £3,811 | £3,969 | £4,271 | £4,581 | £4,973 | £21,605 |
| Profit After Tax | £3,087 | £3,215 | £3,460 | £3,710 | £4,028 | £17,500 |
| Change In Property Value | £5,888 | £6,064 | £11,451 | £13,179 | £13,970 | £50,552 |
| Net Return | £8,974 | £9,279 | £14,911 | £16,890 | £17,998 | £68,052 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change