Flat M3 2 beds 2 baths

Bury Street, Salford M3

North West, England · M3

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£22,083

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£63,109

↗ 26%After 5 Years

Return On Investment

114%

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	£18,792	£19,074	£19,551	£20,039	£20,641	£98,097
Total Expenses	£13,979	£14,061	£14,160	£14,261	£14,372	£70,834
Profit Before Tax	£4,813	£5,012	£5,390	£5,778	£6,268	£27,263
Profit After Tax	£3,899	£4,060	£4,366	£4,680	£5,077	£22,083
Change In Property Value	£7,350	£7,571	£14,296	£16,453	£17,440	£63,109
Net Return	£11,249	£11,631	£18,662	£21,133	£22,518	£85,192
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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