Flat M3 1 bed 1 bath

Adelphi Street, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£3,787

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£32,199

↗ 26%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,496	£8,623	£8,839	£9,060	£9,332	£44,350
Total Expenses	£7,809	£7,868	£7,932	£7,998	£8,068	£39,675
Profit Before Tax	£687	£756	£907	£1,062	£1,264	£4,675
Profit After Tax	£556	£612	£734	£860	£1,024	£3,787
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£4,306	£4,475	£8,028	£9,254	£9,922	£35,985
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	93%

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