Flat M3 3 beds 2 baths

Blackfriars Street, Salford M3

North West, England · M3

Initial Investment

First Year

£141,975First Year

Profit From Rental Income

After 5 Years

£43,770

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£120,984

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,944	£29,378	£29,819	£30,564	£31,328	£150,034
Total Expenses	£19,003	£19,097	£19,182	£19,298	£19,417	£95,996
Profit Before Tax	£9,941	£10,282	£10,637	£11,266	£11,911	£54,037
Profit After Tax	£8,052	£8,328	£8,616	£9,126	£9,648	£43,770
Change In Property Value	£13,155	£24,841	£28,590	£30,305	£24,093	£120,984
Net Return	£21,207	£33,169	£37,206	£39,431	£33,741	£164,754
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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