Flat M3 2 beds 2 baths

Islington Street, Salford M3

North West, England · M3

Initial Investment

First Year

£82,650First Year

Profit From Rental Income

After 5 Years

£17,912

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£69,291

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£19,026	£19,502	£20,087	£95,466
Total Expenses	£14,501	£14,575	£14,664	£14,756	£14,857	£73,353
Profit Before Tax	£3,787	£3,988	£4,362	£4,746	£5,230	£22,113
Profit After Tax	£3,067	£3,230	£3,533	£3,845	£4,237	£17,912
Change In Property Value	£8,070	£8,312	£15,696	£18,065	£19,149	£69,291
Net Return	£11,137	£11,542	£19,229	£21,909	£23,385	£87,203
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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