Flat M3 1 bed 1 bath

Chapel Street, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£14,035

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£8,298	£8,361	£8,433	£8,506	£8,585	£42,183
Profit Before Tax	£3,102	£3,210	£3,428	£3,651	£3,936	£17,327
Profit After Tax	£2,513	£2,600	£2,776	£2,957	£3,188	£14,035
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£6,413	£6,617	£10,362	£11,687	£12,442	£47,521
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	17%	26%	29%	31%	119%

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