Flat M3 2 beds 2 baths

29 New Bailey Street, Salford M3

North West, England · M3

Initial Investment

First Year

£77,050First Year

Profit From Rental Income

After 5 Years

£16,373

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£65,170

↗ 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	£17,208	£17,466	£17,903	£18,350	£18,901	£89,828
Total Expenses	£13,759	£13,830	£13,917	£14,006	£14,103	£69,615
Profit Before Tax	£3,449	£3,636	£3,986	£4,345	£4,798	£20,213
Profit After Tax	£2,794	£2,945	£3,228	£3,519	£3,886	£16,373
Change In Property Value	£7,590	£7,818	£14,762	£16,990	£18,010	£65,170
Net Return	£10,384	£10,763	£17,991	£20,509	£21,896	£81,543
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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