Flat M3 2 beds 2 baths

55 Queen Street, Salford M3

North West, England · M3

Initial Investment

First Year

£117,300First Year

Profit From Rental Income

After 5 Years

£27,622

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£94,793

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,020	£25,395	£26,030	£26,681	£27,481	£130,608
Total Expenses	£19,102	£19,186	£19,292	£19,401	£19,524	£96,506
Profit Before Tax	£5,918	£6,209	£6,738	£7,280	£7,957	£34,102
Profit After Tax	£4,793	£5,030	£5,458	£5,896	£6,445	£27,622
Change In Property Value	£11,040	£11,371	£21,473	£24,713	£26,196	£94,793
Net Return	£15,833	£16,401	£26,930	£30,610	£32,641	£122,415
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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