Flat M3 2 beds 1 bath

The Gallery, Salford M3

North West, England · M3

Initial Investment

First Year

£60,400First Year

Profit From Rental Income

After 5 Years

£17,538

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£51,003

↗ 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	£15,192	£15,420	£15,805	£16,201	£16,687	£79,304
Total Expenses	£11,375	£11,444	£11,525	£11,609	£11,700	£57,652
Profit Before Tax	£3,817	£3,976	£4,280	£4,592	£4,987	£21,652
Profit After Tax	£3,092	£3,221	£3,467	£3,720	£4,039	£17,538
Change In Property Value	£5,940	£6,118	£11,553	£13,297	£14,094	£51,003
Net Return	£9,032	£9,339	£15,020	£17,016	£18,134	£68,541
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
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