Flat M3 2 beds 1 bath

Fiftyfive, 55 Queen Street, Salford M3

North West, England · M3

Initial Investment

First Year

£80,900First Year

Profit From Rental Income

After 5 Years

£15,336

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£68,003

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£14,214	£14,286	£14,373	£14,463	£14,561	£71,897
Profit Before Tax	£3,186	£3,375	£3,729	£4,093	£4,551	£18,933
Profit After Tax	£2,580	£2,734	£3,021	£3,315	£3,686	£15,336
Change In Property Value	£7,920	£8,158	£15,404	£17,729	£18,793	£68,003
Net Return	£10,500	£10,891	£18,425	£21,044	£22,479	£83,339
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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