Flat M3 2 beds 2 baths

Colliers Yard, 12 Bankside Boulevard, Salford M3

North West, England · M3

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£4,391

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£118,491

↗ 26%After 5 Years

Return On Investment

82%

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	£22,800	£23,142	£23,721	£24,314	£25,043	£119,019
Total Expenses	£22,531	£22,611	£22,712	£22,815	£22,930	£113,598
Profit Before Tax	£270	£531	£1,009	£1,499	£2,113	£5,421
Profit After Tax	£218	£430	£817	£1,214	£1,711	£4,391
Change In Property Value	£13,800	£14,214	£26,841	£30,891	£32,745	£118,491
Net Return	£14,018	£14,644	£27,658	£32,105	£34,456	£122,882
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	10%	19%	21%	23%	82%

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