Flat M3 1 bed 1 bath

Adelphi Street, Salford M3

North West, England · M3

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£3,312

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,160	£8,282	£8,489	£8,702	£8,963	£42,596
Total Expenses	£7,577	£7,635	£7,699	£7,764	£7,833	£38,508
Profit Before Tax	£583	£647	£791	£938	£1,130	£4,088
Profit After Tax	£472	£524	£640	£760	£915	£3,312
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£4,072	£4,232	£7,642	£8,818	£9,457	£34,222
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	92%

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