Flat M3 0 beds 1 bath

X1 Town Hall, Bexley Square, Salford M3

North West, England · M3

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-3,177

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£15,455

↗ 26%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,080	£4,141	£4,245	£4,351	£4,481	£21,298
Total Expenses	£4,789	£4,841	£4,894	£4,948	£5,004	£24,476
Profit Before Tax	£-709	£-699	£-649	£-598	£-523	£-3,177
Profit After Tax	£-709	£-699	£-649	£-598	£-523	£-3,177
Change In Property Value	£1,800	£1,854	£3,501	£4,029	£4,271	£15,455
Net Return	£1,092	£1,155	£2,852	£3,432	£3,748	£12,278
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	6%	6%	15%	18%	20%	65%

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