Flat M3 1 bed 1 bath

Quay Street, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£20,935

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

120%

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	£15,840	£16,078	£16,480	£16,892	£17,398	£82,687
Total Expenses	£11,206	£11,278	£11,363	£11,450	£11,545	£56,842
Profit Before Tax	£4,634	£4,800	£5,117	£5,442	£5,853	£25,845
Profit After Tax	£3,753	£3,888	£4,144	£4,408	£4,741	£20,935
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£9,453	£9,759	£15,231	£17,167	£18,266	£69,876
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	17%	26%	30%	31%	120%

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