Flat M3 1 bed 1 bath

1 Salford Approach, Barnfield House M3

North West, England · M3

Initial Investment

First Year

£46,600First Year

Profit From Rental Income

After 5 Years

£9,638

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£41,937

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,032	£10,182	£10,335	£10,594	£10,858	£52,002
Total Expenses	£7,894	£7,959	£8,015	£8,083	£8,152	£40,102
Profit Before Tax	£2,138	£2,224	£2,320	£2,511	£2,707	£11,899
Profit After Tax	£1,732	£1,801	£1,879	£2,034	£2,192	£9,638
Change In Property Value	£4,560	£8,611	£9,910	£10,505	£8,351	£41,937
Net Return	£6,292	£10,412	£11,790	£12,539	£10,544	£51,576
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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