Flat M3 2 beds 2 baths

Bury Street, Salford M3

North West, England · M3

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£15,956

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

107%

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	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£14,250	£14,354	£14,471	£14,591	£14,719	£72,384
Profit Before Tax	£3,390	£3,551	£3,881	£4,220	£4,657	£19,699
Profit After Tax	£2,746	£2,876	£3,144	£3,419	£3,772	£15,956
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£9,646	£9,983	£16,564	£18,864	£20,144	£75,201
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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