Flat M3 0 beds 0 baths

Chapel Street, Salford M3

North West, England · M3

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£4,270

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£33,474

↗ 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	£8,832	£8,964	£9,189	£9,418	£9,701	£46,104
Total Expenses	£8,039	£8,098	£8,164	£8,230	£8,301	£40,833
Profit Before Tax	£793	£866	£1,025	£1,188	£1,400	£5,272
Profit After Tax	£642	£702	£830	£962	£1,134	£4,270
Change In Property Value	£3,899	£4,015	£7,583	£8,727	£9,250	£33,474
Net Return	£4,541	£4,717	£8,413	£9,689	£10,384	£37,744
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