Flat M3 1 bed 1 bath

Blackfriars, Block A, 54 Bury Street, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£12,140

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,280	£14,494	£14,857	£15,228	£15,685	£74,544
Total Expenses	£11,760	£11,827	£11,906	£11,987	£12,076	£59,556
Profit Before Tax	£2,520	£2,667	£2,950	£3,241	£3,609	£14,987
Profit After Tax	£2,041	£2,160	£2,390	£2,625	£2,923	£12,140
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£8,341	£8,649	£14,643	£16,727	£17,872	£66,233
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

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