Flat M3 1 bed 1 bath

New Bailey Street, Salford M3

North West, England · M3

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£19,021

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 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	£19,044	£19,330	£19,813	£20,308	£20,917	£99,412
Total Expenses	£15,013	£15,088	£15,179	£15,273	£15,376	£75,929
Profit Before Tax	£4,031	£4,242	£4,634	£5,036	£5,541	£23,483
Profit After Tax	£3,265	£3,436	£3,753	£4,079	£4,488	£19,021
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£11,665	£12,088	£20,091	£22,882	£24,420	£91,146
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