Flat M3 2 beds 2 baths

Blackfriars Road, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£12,730

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

110%

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	£12,324	£12,509	£12,822	£13,142	£13,536	£64,333
Total Expenses	£9,580	£9,645	£9,719	£9,795	£9,877	£48,617
Profit Before Tax	£2,744	£2,864	£3,102	£3,347	£3,659	£15,716
Profit After Tax	£2,222	£2,320	£2,513	£2,711	£2,964	£12,730
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£7,022	£7,264	£11,849	£13,456	£14,353	£53,944
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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