Flat M3 2 beds 1 bath

Queen Street, Salford M3

North West, England · M3

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£21,093

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 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	£18,024	£18,294	£18,752	£19,221	£19,797	£94,088
Total Expenses	£13,428	£13,508	£13,603	£13,701	£13,807	£68,047
Profit Before Tax	£4,596	£4,786	£5,149	£5,520	£5,990	£26,041
Profit After Tax	£3,723	£3,877	£4,170	£4,471	£4,852	£21,093
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£10,773	£11,138	£17,882	£20,253	£21,580	£81,626
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