Flat M3 3 beds 2 baths

Firefly Close, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£98,925First Year

Profit From Rental Income

After 5 Years

£29,099

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£87,047

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,820	£21,132	£21,449	£21,986	£22,535	£107,922
Total Expenses	£14,233	£14,314	£14,387	£14,483	£14,580	£71,998
Profit Before Tax	£6,587	£6,818	£7,062	£7,503	£7,955	£35,925
Profit After Tax	£5,335	£5,522	£5,720	£6,077	£6,444	£29,099
Change In Property Value	£9,465	£17,873	£20,570	£21,805	£17,335	£87,047
Net Return	£14,800	£23,396	£26,291	£27,882	£23,778	£116,146
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

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