Flat M3 0 beds 1 bath

X1 The Town Hall, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£706

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£18,031

↗ 26%After 5 Years

Return On Investment

85%

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	£5,364	£5,444	£5,581	£5,720	£5,892	£28,001
Total Expenses	£5,314	£5,368	£5,424	£5,482	£5,542	£27,130
Profit Before Tax	£50	£77	£156	£238	£350	£871
Profit After Tax	£41	£62	£127	£193	£283	£706
Change In Property Value	£2,100	£2,163	£4,084	£4,701	£4,983	£18,031
Net Return	£2,141	£2,225	£4,211	£4,894	£5,266	£18,737
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

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