Flat M3 0 beds 1 bath

X1 Town Hall, Bexley Square, Salford M3

North West, England · M3

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-697

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£15,455

↗ 26%After 5 Years

Return On Investment

78%

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	£4,608	£4,677	£4,794	£4,914	£5,061	£24,054
Total Expenses	£4,841	£4,894	£4,949	£5,005	£5,062	£24,751
Profit Before Tax	£-233	£-217	£-155	£-91	£-1	£-697
Profit After Tax	£-233	£-217	£-155	£-91	£-1	£-697
Change In Property Value	£1,800	£1,854	£3,501	£4,029	£4,271	£15,455
Net Return	£1,567	£1,637	£3,346	£3,938	£4,270	£14,758
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	8%	9%	18%	21%	22%	78%

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