Flat M3 2 beds 2 baths

Bury Street, Salford M3

North West, England · M3

Initial Investment

First Year

£76,700First Year

Profit From Rental Income

After 5 Years

£16,259

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£64,912

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,136	£17,393	£17,828	£18,274	£18,822	£89,452
Total Expenses	£13,712	£13,783	£13,870	£13,958	£14,056	£69,379
Profit Before Tax	£3,424	£3,610	£3,958	£4,315	£4,766	£20,073
Profit After Tax	£2,774	£2,924	£3,206	£3,495	£3,860	£16,259
Change In Property Value	£7,560	£7,787	£14,704	£16,923	£17,938	£64,912
Net Return	£10,334	£10,711	£17,910	£20,418	£21,799	£81,172
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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