Flat M3 1 bed 1 bath

The Bayley, New Bailey Street, Salford M3

North West, England · M3

Initial Investment

First Year

£41,485First Year

Profit From Rental Income

After 5 Years

£7,598

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£37,233

↗ 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	£8,904	£9,038	£9,173	£9,402	£9,638	£46,155
Total Expenses	£7,232	£7,296	£7,350	£7,415	£7,481	£36,775
Profit Before Tax	£1,672	£1,742	£1,823	£1,987	£2,156	£9,380
Profit After Tax	£1,354	£1,411	£1,476	£1,610	£1,747	£7,598
Change In Property Value	£4,049	£7,645	£8,799	£9,327	£7,415	£37,233
Net Return	£5,402	£9,056	£10,275	£10,936	£9,161	£44,831
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