Flat M3 2 beds 2 baths

Atelier, 265 Chapel Street, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£91,400First Year

Profit From Rental Income

After 5 Years

£20,379

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£75,731

↗ 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	£19,992	£20,292	£20,799	£21,319	£21,959	£104,361
Total Expenses	£15,664	£15,740	£15,833	£15,929	£16,036	£79,202
Profit Before Tax	£4,328	£4,552	£4,966	£5,390	£5,923	£25,159
Profit After Tax	£3,506	£3,687	£4,022	£4,366	£4,798	£20,379
Change In Property Value	£8,820	£9,085	£17,155	£19,744	£20,928	£75,731
Net Return	£12,326	£12,772	£21,177	£24,109	£25,726	£96,110
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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