Flat M3 3 beds 2 baths

Blackfriars Street, Salford M3

North West, England · M3

Initial Investment

First Year

£128,150First Year

Profit From Rental Income

After 5 Years

£39,077

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£110,085

↗ 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	£26,340	£26,735	£27,136	£27,815	£28,510	£136,536
Total Expenses	£17,472	£17,561	£17,642	£17,752	£17,864	£88,292
Profit Before Tax	£8,868	£9,174	£9,494	£10,062	£10,646	£48,244
Profit After Tax	£7,183	£7,431	£7,690	£8,151	£8,623	£39,077
Change In Property Value	£11,970	£22,603	£26,014	£27,575	£21,922	£110,085
Net Return	£19,153	£30,034	£33,704	£35,726	£30,545	£149,163
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
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