Flat M3 2 beds 2 baths

Delta Point, Blackfriars Road, Salford M3

North West, England · M3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£13,120

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

113%

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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£9,747	£9,824	£9,911	£9,999	£10,094	£49,576
Profit Before Tax	£2,853	£2,965	£3,198	£3,437	£3,746	£16,198
Profit After Tax	£2,311	£2,401	£2,590	£2,784	£3,034	£13,120
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£6,811	£7,036	£11,343	£12,857	£13,712	£51,759
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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