Flat M3 1 bed 1 bath

Bankside Colliers Yard, 12 Bankside Boulevard, Salford M3

North West, England · M3

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-424

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 26%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£14,946	£15,013	£15,093	£15,174	£15,263	£75,489
Profit Before Tax	£-546	£-397	£-111	£182	£554	£-319
Profit After Tax	£-546	£-397	£-111	£182	£449	£-424
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£8,154	£8,564	£16,810	£19,657	£21,092	£74,276
Return From Rental Income (%)	-1%	0%	0%	0%	0%	0%
Total Net Return (%)	9%	10%	19%	22%	23%	83%

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