Flat M3 1 bed 1 bath

Greengate, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£9,730

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£32,199

↗ 26%After 5 Years

Return On Investment

109%

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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£8,107	£8,172	£8,243	£8,316	£8,394	£41,233
Profit Before Tax	£2,093	£2,181	£2,369	£2,561	£2,809	£12,012
Profit After Tax	£1,695	£1,767	£1,919	£2,074	£2,275	£9,730
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£5,445	£5,629	£9,212	£10,469	£11,173	£41,929
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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