Flat M3 2 beds 1 bath

138 Chapel Street, Salford M3

North West, England · M3

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£10,591

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£44,145

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,718	£10,879	£11,151	£11,430	£54,739
Total Expenses	£8,204	£8,270	£8,327	£8,396	£8,466	£41,663
Profit Before Tax	£2,356	£2,449	£2,552	£2,755	£2,963	£13,075
Profit After Tax	£1,908	£1,983	£2,067	£2,232	£2,400	£10,591
Change In Property Value	£4,800	£9,064	£10,432	£11,058	£8,791	£44,145
Net Return	£6,708	£11,047	£12,499	£13,289	£11,191	£54,736
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%

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