Flat M3 2 beds 2 baths

New Bailey Street, Salford M3

North West, England · M3

Initial Investment

First Year

£96,982First Year

Profit From Rental Income

After 5 Years

£28,462

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£85,516

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,460	£20,767	£21,078	£21,605	£22,145	£106,056
Total Expenses	£14,019	£14,099	£14,171	£14,266	£14,363	£70,918
Profit Before Tax	£6,441	£6,668	£6,907	£7,339	£7,783	£35,138
Profit After Tax	£5,218	£5,401	£5,595	£5,945	£6,304	£28,462
Change In Property Value	£9,299	£17,559	£20,208	£21,421	£17,030	£85,516
Net Return	£14,516	£22,959	£25,803	£27,366	£23,334	£113,978
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

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