Flat M3 2 beds 2 baths

Block A, 54 Bury Street, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£-35,036

↘ -55%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

30%

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	£16,104	£16,346	£16,754	£17,173	£17,688	£84,065
Total Expenses	£23,163	£23,491	£23,816	£24,148	£24,482	£119,101
Profit Before Tax	£-7,059	£-7,146	£-7,062	£-6,975	£-6,793	£-35,036
Profit After Tax	£-7,059	£-7,146	£-7,062	£-6,975	£-6,793	£-35,036
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£-759	£-657	£5,191	£7,127	£8,155	£19,058
Return From Rental Income (%)	-11%	-11%	-11%	-11%	-11%	-55%
Total Net Return (%)	-1%	-1%	8%	11%	13%	30%

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