Flat M3 2 beds 2 baths

Blackburn Street, Salford M3

North West, England · M3

Initial Investment

First Year

£51,400First Year

Profit From Rental Income

After 5 Years

£16,605

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£43,275

↗ 26%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,680	£13,885	£14,232	£14,588	£15,026	£71,411
Total Expenses	£10,033	£10,100	£10,178	£10,257	£10,343	£50,911
Profit Before Tax	£3,647	£3,785	£4,055	£4,331	£4,682	£20,500
Profit After Tax	£2,954	£3,066	£3,284	£3,508	£3,793	£16,605
Change In Property Value	£5,040	£5,191	£9,803	£11,282	£11,959	£43,275
Net Return	£7,994	£8,257	£13,087	£14,790	£15,752	£59,880
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	116%

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