Flat M3 1 bed 1 bath

The Bayley, New Bailey Street, Salford M3

North West, England · M3

Initial Investment

First Year

£41,485First Year

Profit From Rental Income

After 5 Years

£9,266

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£34,762

↗ 26%After 5 Years

Return On Investment

106%

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	£10,356	£10,511	£10,774	£11,043	£11,375	£54,060
Total Expenses	£8,390	£8,451	£8,521	£8,591	£8,667	£42,620
Profit Before Tax	£1,966	£2,060	£2,254	£2,452	£2,708	£11,440
Profit After Tax	£1,593	£1,669	£1,825	£1,986	£2,193	£9,266
Change In Property Value	£4,049	£4,170	£7,874	£9,063	£9,606	£34,762
Net Return	£5,641	£5,839	£9,700	£11,049	£11,800	£44,028
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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