Flat M3 1 bed 1 bath

Greengate, Salford M3

North West, England · M3

Initial Investment

First Year

£92,800First Year

Profit From Rental Income

After 5 Years

£20,787

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£76,761

↗ 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	£20,268	£20,572	£21,086	£21,613	£22,262	£105,802
Total Expenses	£15,850	£15,926	£16,021	£16,117	£16,225	£80,139
Profit Before Tax	£4,418	£4,646	£5,066	£5,496	£6,037	£25,663
Profit After Tax	£3,579	£3,763	£4,103	£4,452	£4,890	£20,787
Change In Property Value	£8,940	£9,208	£17,388	£20,012	£21,213	£76,761
Net Return	£12,519	£12,971	£21,491	£24,464	£26,103	£97,548
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