Flat M3 2 beds 2 baths

Local Blackfriars, 54 Bury Street, Salford M3

North West, England · M3

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£-53,782

↘ -72%After 5 Years

Change In Property Value

After 5 Years

£63,109

↗ 26%After 5 Years

Return On Investment

13%

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	£18,792	£19,074	£19,551	£20,039	£20,641	£98,097
Total Expenses	£29,500	£29,939	£30,372	£30,813	£31,255	£151,879
Profit Before Tax	£-10,708	£-10,866	£-10,821	£-10,774	£-10,614	£-53,782
Profit After Tax	£-10,708	£-10,866	£-10,821	£-10,774	£-10,614	£-53,782
Change In Property Value	£7,350	£7,571	£14,296	£16,453	£17,440	£63,109
Net Return	£-3,358	£-3,295	£3,475	£5,679	£6,826	£9,327
Return From Rental Income (%)	-14%	-15%	-15%	-14%	-14%	-72%
Total Net Return (%)	-5%	-4%	5%	8%	9%	13%

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