Flat M3 3 beds 2 baths

Blackfriars Street, Salford M3

North West, England · M3

Initial Investment

First Year

£141,975First Year

Profit From Rental Income

After 5 Years

£34,560

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£112,953

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,820	£30,267	£31,024	£31,800	£32,754	£155,664
Total Expenses	£22,379	£22,470	£22,589	£22,710	£22,848	£112,997
Profit Before Tax	£7,441	£7,797	£8,435	£9,089	£9,905	£42,667
Profit After Tax	£6,027	£6,316	£6,832	£7,362	£8,023	£34,560
Change In Property Value	£13,155	£13,550	£25,586	£29,447	£31,214	£112,953
Net Return	£19,182	£19,865	£32,419	£36,810	£39,238	£147,513
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

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