Flat M3 2 beds 3 baths

Fifty5Ive, 55 Queen Street, Salford M3

North West, England · M3

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£47,510

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£129,674

↗ 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	£31,020	£31,485	£31,958	£32,757	£33,575	£160,795
Total Expenses	£20,224	£20,321	£20,409	£20,531	£20,655	£102,140
Profit Before Tax	£10,796	£11,165	£11,549	£12,226	£12,920	£58,655
Profit After Tax	£8,745	£9,043	£9,354	£9,903	£10,465	£47,510
Change In Property Value	£14,100	£26,626	£30,644	£32,482	£25,823	£129,674
Net Return	£22,845	£35,669	£39,998	£42,385	£36,289	£177,185
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