Flat M3 1 bed 1 bath

City Suites, 16 Chapel Street, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£3,088

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

90%

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	£14,568	£14,787	£15,156	£15,535	£16,001	£76,047
Total Expenses	£14,154	£14,295	£14,442	£14,593	£14,750	£72,234
Profit Before Tax	£414	£492	£714	£942	£1,251	£3,813
Profit After Tax	£335	£398	£578	£763	£1,013	£3,088
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£6,035	£6,269	£11,665	£13,522	£14,538	£52,030
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	90%

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