Flat M3 2 beds 2 baths

Blackfriars, 56 Bury Street, Salford M3

North West, England · M3

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£13,568

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£70,837

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£14,651	£14,723	£14,810	£14,899	£14,997	£74,079
Profit Before Tax	£2,749	£2,938	£3,293	£3,656	£4,114	£16,751
Profit After Tax	£2,227	£2,380	£2,667	£2,961	£3,333	£13,568
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£10,477	£10,878	£18,713	£21,429	£22,908	£84,405
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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