Flat M3 1 bed 1 bath

Greengate, Salford M3

North West, England · M3

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£14,782

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£53,801

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,069	£13,265	£13,597	£13,937	£66,744
Total Expenses	£9,562	£9,631	£9,692	£9,767	£9,843	£48,494
Profit Before Tax	£3,314	£3,438	£3,574	£3,830	£4,093	£18,250
Profit After Tax	£2,685	£2,785	£2,895	£3,102	£3,316	£14,782
Change In Property Value	£5,850	£11,047	£12,714	£13,477	£10,714	£53,801
Net Return	£8,535	£13,832	£15,608	£16,579	£14,030	£68,583
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	115%

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