Flat M3 2 beds 1 bath

Greengate, Salford M3

North West, England · M3

Initial Investment

First Year

£114,150First Year

Profit From Rental Income

After 5 Years

£33,355

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£92,474

↗ 26%After 5 Years

Return On Investment

110%

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	£27,540	£27,953	£28,652	£29,368	£30,249	£143,763
Total Expenses	£20,251	£20,367	£20,507	£20,650	£20,808	£102,584
Profit Before Tax	£7,289	£7,586	£8,145	£8,718	£9,442	£41,178
Profit After Tax	£5,904	£6,144	£6,597	£7,062	£7,648	£33,355
Change In Property Value	£10,770	£11,093	£20,947	£24,109	£25,555	£92,474
Net Return	£16,674	£17,237	£27,545	£31,170	£33,203	£125,829
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	24%	27%	29%	110%

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