Flat M3 2 beds 2 baths

Colliers Yard, 12 Bankside Boulevard, Salford M3

North West, England · M3

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£46,319

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£126,915

↗ 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	£30,360	£30,815	£31,278	£32,060	£32,861	£157,374
Total Expenses	£19,837	£19,932	£20,019	£20,139	£20,262	£100,189
Profit Before Tax	£10,524	£10,883	£11,258	£11,920	£12,599	£57,184
Profit After Tax	£8,524	£8,816	£9,119	£9,655	£10,205	£46,319
Change In Property Value	£13,800	£26,059	£29,992	£31,791	£25,274	£126,915
Net Return	£22,324	£34,875	£39,111	£41,446	£35,479	£173,235
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