Flat M3 2 beds 2 baths

The Royal, Wilton Place, Salford M3

North West, England · M3

Initial Investment

First Year

£39,700First Year

Profit From Rental Income

After 5 Years

£4,194

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£33,229

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,126	£9,354	£9,635	£45,791
Total Expenses	£7,995	£8,054	£8,120	£8,186	£8,257	£40,613
Profit Before Tax	£777	£849	£1,007	£1,168	£1,378	£5,178
Profit After Tax	£629	£688	£815	£946	£1,116	£4,194
Change In Property Value	£3,870	£3,986	£7,527	£8,663	£9,183	£33,229
Net Return	£4,499	£4,674	£8,342	£9,609	£10,299	£37,423
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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