Flat M3 2 beds 2 baths

Local Blackfriars, Salford M3

North West, England · M3

Initial Investment

First Year

£88,950First Year

Profit From Rental Income

After 5 Years

£19,677

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£73,928

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,512	£19,805	£20,300	£20,807	£21,432	£101,855
Total Expenses	£15,338	£15,413	£15,506	£15,600	£15,705	£77,562
Profit Before Tax	£4,174	£4,391	£4,794	£5,207	£5,726	£24,293
Profit After Tax	£3,381	£3,557	£3,883	£4,218	£4,638	£19,677
Change In Property Value	£8,610	£8,868	£16,746	£19,273	£20,430	£73,928
Net Return	£11,991	£12,425	£20,630	£23,491	£25,068	£93,605
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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