Flat M3 2 beds 2 baths

Blackfriars, 56 Bury Street, Salford M3

North West, England · M3

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£24,310

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£75,873

↗ 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	£18,156	£18,428	£18,705	£19,172	£19,652	£94,113
Total Expenses	£12,664	£12,741	£12,810	£12,898	£12,989	£64,101
Profit Before Tax	£5,492	£5,687	£5,895	£6,274	£6,663	£30,012
Profit After Tax	£4,449	£4,607	£4,775	£5,082	£5,397	£24,310
Change In Property Value	£8,250	£15,579	£17,930	£19,006	£15,109	£75,873
Net Return	£12,699	£20,186	£22,705	£24,088	£20,506	£100,183
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