Flat M3 1 bed 1 bath

New Bailey Street, Salford M3

North West, England · M3

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£25,550

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 26%After 5 Years

Return On Investment

113%

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	£21,480	£21,802	£22,347	£22,906	£23,593	£112,129
Total Expenses	£15,905	£15,998	£16,110	£16,223	£16,349	£80,585
Profit Before Tax	£5,575	£5,804	£6,238	£6,682	£7,244	£31,544
Profit After Tax	£4,516	£4,701	£5,053	£5,413	£5,868	£25,550
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£12,916	£13,353	£21,390	£24,216	£25,800	£97,675
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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