Flat M3 2 beds 2 baths

Bankside, Colliers Yard, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£128,325First Year

Profit From Rental Income

After 5 Years

£43,978

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£102,907

↗ 26%After 5 Years

Return On Investment

114%

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	£30,648	£31,108	£31,885	£32,683	£33,663	£159,987
Total Expenses	£20,915	£21,007	£21,128	£21,251	£21,392	£105,693
Profit Before Tax	£9,733	£10,101	£10,758	£11,431	£12,271	£54,294
Profit After Tax	£7,884	£8,182	£8,714	£9,259	£9,940	£43,978
Change In Property Value	£11,985	£12,345	£23,311	£26,828	£28,438	£102,907
Net Return	£19,869	£20,526	£32,024	£36,088	£38,378	£146,885
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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