Flat M3 1 bed 1 bath

Albert Vaults, 169-171 Chapel Street, Salford M3

North West, England · M3

Initial Investment

First Year

£42,100First Year

Profit From Rental Income

After 5 Years

£12,910

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£35,290

↗ 26%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£8,575	£8,639	£8,710	£8,784	£8,863	£43,572
Profit Before Tax	£2,825	£2,932	£3,150	£3,373	£3,658	£15,938
Profit After Tax	£2,288	£2,375	£2,551	£2,732	£2,963	£12,910
Change In Property Value	£4,110	£4,233	£7,994	£9,200	£9,752	£35,290
Net Return	£6,398	£6,609	£10,545	£11,932	£12,716	£48,199
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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