Flat M5 3 beds 2 baths

Fairbrother Street, Salford M5

North West, England · M5

Initial Investment

First Year

£62,800First Year

Profit From Rental Income

After 5 Years

£15,299

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£56,836

↗ 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	£13,392	£13,593	£13,797	£14,142	£14,495	£69,419
Total Expenses	£9,967	£10,037	£10,099	£10,175	£10,253	£50,531
Profit Before Tax	£3,425	£3,556	£3,698	£3,967	£4,242	£18,887
Profit After Tax	£2,774	£2,880	£2,995	£3,213	£3,436	£15,299
Change In Property Value	£6,180	£11,670	£13,431	£14,237	£11,318	£56,836
Net Return	£8,954	£14,550	£16,426	£17,450	£14,754	£72,135
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	23%	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