Flat M3 2 beds 2 baths

29 New Bailey Street, Salford M3

North West, England · M3

Initial Investment

First Year

£77,050First Year

Profit From Rental Income

After 5 Years

£24,729

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£65,170

↗ 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	£19,404	£19,695	£20,187	£20,692	£21,313	£101,292
Total Expenses	£13,978	£14,053	£14,145	£14,240	£14,345	£70,761
Profit Before Tax	£5,426	£5,642	£6,042	£6,452	£6,968	£30,530
Profit After Tax	£4,395	£4,570	£4,894	£5,226	£5,644	£24,729
Change In Property Value	£7,590	£7,818	£14,762	£16,990	£18,010	£65,170
Net Return	£11,985	£12,388	£19,656	£22,217	£23,654	£89,899
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	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