Flat M3 2 beds 1 bath

Greengate, Salford M3

North West, England · M3

Initial Investment

First Year

£112,400First Year

Profit From Rental Income

After 5 Years

£26,264

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£91,186

↗ 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	£24,072	£24,433	£25,044	£25,670	£26,440	£125,659
Total Expenses	£18,452	£18,534	£18,638	£18,745	£18,864	£93,234
Profit Before Tax	£5,620	£5,899	£6,406	£6,925	£7,576	£32,425
Profit After Tax	£4,552	£4,778	£5,189	£5,609	£6,136	£26,264
Change In Property Value	£10,620	£10,939	£20,656	£23,773	£25,199	£91,186
Net Return	£15,172	£15,717	£25,844	£29,382	£31,336	£117,451
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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