Flat M3 2 beds 2 baths

Local Blackfriars, Salford M3

North West, England · M3

Initial Investment

First Year

£88,950First Year

Profit From Rental Income

After 5 Years

£25,739

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£79,184

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,948	£19,232	£19,521	£20,009	£20,509	£98,219
Total Expenses	£13,129	£13,207	£13,277	£13,368	£13,461	£66,442
Profit Before Tax	£5,819	£6,025	£6,243	£6,641	£7,048	£31,776
Profit After Tax	£4,713	£4,880	£5,057	£5,379	£5,709	£25,739
Change In Property Value	£8,610	£16,259	£18,712	£19,835	£15,769	£79,184
Net Return	£13,323	£21,139	£23,769	£25,214	£21,478	£104,923
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

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