Flat M3 3 beds 3 baths

Senior Lane, Salford M3

North West, England · M3

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£12,213

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£135,234

↗ 26%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,600	£28,014	£28,714	£29,432	£30,315	£144,076
Total Expenses	£25,589	£25,677	£25,790	£25,905	£26,036	£128,998
Profit Before Tax	£2,011	£2,337	£2,925	£3,527	£4,279	£15,078
Profit After Tax	£1,629	£1,893	£2,369	£2,857	£3,466	£12,213
Change In Property Value	£15,750	£16,223	£30,633	£35,256	£37,372	£135,234
Net Return	£17,379	£18,116	£33,002	£38,113	£40,838	£147,447
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	11%	19%	22%	24%	86%

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