Flat M3 2 beds 2 baths

12 Bankside Boulevard, Salford M3

North West, England · M3

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£41,556

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£115,879

↗ 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	£27,720	£28,136	£28,558	£29,272	£30,004	£143,689
Total Expenses	£18,286	£18,377	£18,460	£18,574	£18,689	£92,386
Profit Before Tax	£9,435	£9,759	£10,098	£10,698	£11,314	£51,303
Profit After Tax	£7,642	£7,905	£8,179	£8,666	£9,165	£41,556
Change In Property Value	£12,600	£23,793	£27,384	£29,027	£23,076	£115,879
Net Return	£20,242	£31,698	£35,563	£37,692	£32,241	£157,435
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
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