Flat M3 1 bed 1 bath

Adelphi Street, Salford M3

North West, England · M3

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£7,636

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£37,247

↗ 28%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,916	£9,050	£9,185	£9,415	£9,651	£46,217
Total Expenses	£7,235	£7,299	£7,353	£7,418	£7,484	£36,789
Profit Before Tax	£1,681	£1,751	£1,832	£1,997	£2,166	£9,428
Profit After Tax	£1,361	£1,418	£1,484	£1,618	£1,755	£7,636
Change In Property Value	£4,050	£7,648	£8,802	£9,330	£7,417	£37,247
Net Return	£5,411	£9,066	£10,286	£10,948	£9,172	£44,883
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	108%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change