Flat M3 2 beds 2 baths

Local Blackfriars, Salford M3

North West, England · M3

Initial Investment

First Year

£88,950First Year

Profit From Rental Income

After 5 Years

£2,451

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£73,928

↗ 26%After 5 Years

Return On Investment

86%

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	£16,020	£16,260	£16,667	£17,083	£17,596	£83,627
Total Expenses	£15,920	£16,011	£16,115	£16,221	£16,335	£80,601
Profit Before Tax	£100	£249	£552	£863	£1,261	£3,026
Profit After Tax	£81	£202	£447	£699	£1,022	£2,451
Change In Property Value	£8,610	£8,868	£16,746	£19,273	£20,430	£73,928
Net Return	£8,691	£9,070	£17,193	£19,972	£21,452	£76,379
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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