Flat M3 2 beds 1 bath

Greengate, Salford M3

North West, England · M3

Initial Investment

First Year

£114,150First Year

Profit From Rental Income

After 5 Years

£26,740

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£92,474

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,408	£24,774	£25,393	£26,028	£26,809	£127,413
Total Expenses	£18,684	£18,767	£18,872	£18,979	£19,100	£94,401
Profit Before Tax	£5,724	£6,007	£6,522	£7,049	£7,709	£33,012
Profit After Tax	£4,636	£4,866	£5,283	£5,710	£6,245	£26,740
Change In Property Value	£10,770	£11,093	£20,947	£24,109	£25,555	£92,474
Net Return	£15,406	£15,959	£26,230	£29,819	£31,800	£119,214
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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