Flat
M3
2 beds
2 baths
Islington Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£82,825First YearProfit From Rental Income
£27,193
↗ 33%After 5 Years
Change In Property Value
£69,420
↗ 26%After 5 Years
Return On Investment
117%
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 | £20,748 | £21,059 | £21,586 | £22,125 | £22,789 | £108,307 |
| Total Expenses | £14,767 | £14,844 | £14,940 | £15,038 | £15,147 | £74,736 |
| Profit Before Tax | £5,981 | £6,215 | £6,646 | £7,088 | £7,642 | £33,571 |
| Profit After Tax | £4,844 | £5,034 | £5,383 | £5,741 | £6,190 | £27,193 |
| Change In Property Value | £8,085 | £8,328 | £15,725 | £18,098 | £19,184 | £69,420 |
| Net Return | £12,929 | £13,362 | £21,108 | £23,839 | £25,374 | £96,613 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change