Flat M3 0 beds 1 bath

Chapel Street, Salford M3

North West, England · M3

Initial Investment

First Year

£13,000First Year

Profit From Rental Income

After 5 Years

£-5,581

↘ -43%After 5 Years

Change In Property Value

After 5 Years

£10,304

↗ 26%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,724	£2,765	£2,834	£2,905	£2,992	£14,220
Total Expenses	£3,859	£3,909	£3,959	£4,010	£4,062	£19,800
Profit Before Tax	£-1,135	£-1,145	£-1,125	£-1,105	£-1,070	£-5,581
Profit After Tax	£-1,135	£-1,145	£-1,125	£-1,105	£-1,070	£-5,581
Change In Property Value	£1,200	£1,236	£2,334	£2,686	£2,847	£10,304
Net Return	£65	£91	£1,209	£1,581	£1,778	£4,723
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-8%	-43%
Total Net Return (%)	0%	1%	9%	12%	14%	36%

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