Flat M3 2 beds 2 baths

Blackfriars Road, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£7,250

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,047	£11,323	£11,607	£11,955	£56,816
Total Expenses	£9,436	£9,499	£9,569	£9,641	£9,719	£47,865
Profit Before Tax	£1,448	£1,549	£1,754	£1,965	£2,236	£8,951
Profit After Tax	£1,173	£1,254	£1,421	£1,592	£1,811	£7,250
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£5,973	£6,198	£10,757	£12,336	£13,200	£48,465
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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