Flat M3 2 beds 1 bath

Exchange Point, Salford M3

North West, England · M3

Initial Investment

First Year

£96,300First Year

Profit From Rental Income

After 5 Years

£21,737

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£79,337

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,940	£21,254	£21,785	£22,330	£23,000	£109,310
Total Expenses	£16,314	£16,391	£16,487	£16,586	£16,695	£82,474
Profit Before Tax	£4,626	£4,863	£5,298	£5,744	£6,305	£26,836
Profit After Tax	£3,747	£3,939	£4,291	£4,653	£5,107	£21,737
Change In Property Value	£9,240	£9,517	£17,972	£20,684	£21,925	£79,337
Net Return	£12,987	£13,456	£22,263	£25,337	£27,031	£101,074
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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