Flat M3 1 bed 1 bath

Local Blackfriars, 54 Bury Street, Salford M3

North West, England · M3

Initial Investment

First Year

£52,300First Year

Profit From Rental Income

After 5 Years

£11,924

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£47,179

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,292	£11,461	£11,633	£11,924	£12,222	£58,533
Total Expenses	£8,631	£8,698	£8,756	£8,827	£8,900	£43,812
Profit Before Tax	£2,661	£2,763	£2,877	£3,097	£3,323	£14,721
Profit After Tax	£2,155	£2,238	£2,330	£2,509	£2,691	£11,924
Change In Property Value	£5,130	£9,687	£11,149	£11,818	£9,395	£47,179
Net Return	£7,285	£11,925	£13,479	£14,327	£12,087	£59,103
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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