Flat M3 1 bed 1 bath

Bury Street, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£17,307

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

117%

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	£14,160	£14,372	£14,732	£15,100	£15,553	£73,917
Total Expenses	£10,359	£10,426	£10,505	£10,586	£10,674	£52,551
Profit Before Tax	£3,801	£3,946	£4,226	£4,514	£4,879	£21,367
Profit After Tax	£3,079	£3,196	£3,423	£3,656	£3,952	£17,307
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£8,329	£8,604	£13,635	£15,408	£16,409	£62,385
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	117%

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