Flat M3 2 beds 1 bath

Chapel Street, Salford M3

North West, England · M3

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£10,574

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

108%

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	£11,124	£11,291	£11,573	£11,862	£12,218	£58,069
Total Expenses	£8,865	£8,928	£8,999	£9,072	£9,150	£45,015
Profit Before Tax	£2,259	£2,363	£2,574	£2,791	£3,068	£13,054
Profit After Tax	£1,830	£1,914	£2,085	£2,260	£2,485	£10,574
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£6,180	£6,394	£10,546	£11,998	£12,807	£47,924
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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