Flat M3 2 beds 2 baths

Spectrum, Block 1, Blackfriars Road, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£6,729

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,536	£10,694	£10,961	£11,235	£11,572	£54,999
Total Expenses	£9,203	£9,265	£9,335	£9,406	£9,482	£46,691
Profit Before Tax	£1,333	£1,429	£1,627	£1,829	£2,090	£8,308
Profit After Tax	£1,080	£1,157	£1,318	£1,482	£1,693	£6,729
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£5,730	£5,947	£10,362	£11,891	£12,727	£46,656
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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