Flat M3 2 beds 2 baths

Blackfriars, 56 Bury Street, Salford M3

North West, England · M3

Initial Investment

First Year

£79,150First Year

Profit From Rental Income

After 5 Years

£18,422

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£66,715

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£14,076	£14,149	£14,237	£14,328	£14,428	£71,219
Profit Before Tax	£3,924	£4,121	£4,489	£4,867	£5,342	£22,744
Profit After Tax	£3,179	£3,338	£3,636	£3,942	£4,327	£18,422
Change In Property Value	£7,770	£8,003	£15,113	£17,393	£18,437	£66,715
Net Return	£10,949	£11,341	£18,749	£21,335	£22,764	£85,138
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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