Flat M3 2 beds 2 baths

Quebec Building, Bury Street, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£5,393

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

95%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,892	£12,070	£12,372	£12,681	£13,062	£62,078
Total Expenses	£10,875	£10,974	£11,080	£11,189	£11,302	£55,420
Profit Before Tax	£1,017	£1,096	£1,292	£1,493	£1,760	£6,658
Profit After Tax	£824	£888	£1,047	£1,209	£1,425	£5,393
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£5,474	£5,678	£10,091	£11,618	£12,459	£45,319
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	12%	12%	21%	24%	26%	95%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change