Flat M3 2 beds 1 bath

Fresh Apartment, Chapel Street, Salford M3

North West, England · M3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£8,127

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

102%

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	£11,508	£11,681	£11,973	£12,272	£12,640	£60,073
Total Expenses	£9,836	£9,916	£10,004	£10,094	£10,189	£50,040
Profit Before Tax	£1,672	£1,764	£1,969	£2,178	£2,451	£10,034
Profit After Tax	£1,354	£1,429	£1,594	£1,764	£1,985	£8,127
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£5,854	£6,064	£10,347	£11,837	£12,663	£46,766
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	22%	26%	28%	102%

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