Flat
M3
2 beds
2 baths
Affinity Living Riverview, Salford M3
North West, England · M3
View property listing
Initial Investment
£96,982First YearProfit From Rental Income
£32,566
↗ 34%After 5 Years
Change In Property Value
£79,840
↗ 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 | £23,868 | £24,226 | £24,832 | £25,452 | £26,216 | £124,594 |
| Total Expenses | £16,684 | £16,766 | £16,869 | £16,975 | £17,094 | £84,389 |
| Profit Before Tax | £7,184 | £7,460 | £7,962 | £8,477 | £9,122 | £40,205 |
| Profit After Tax | £5,819 | £6,043 | £6,449 | £6,866 | £7,389 | £32,566 |
| Change In Property Value | £9,299 | £9,577 | £18,085 | £20,815 | £22,064 | £79,840 |
| Net Return | £15,117 | £15,620 | £24,535 | £27,681 | £29,452 | £112,406 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 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