Flat M3 1 bed 1 bath

Greengate, Salford M3

North West, England · M3

Initial Investment

First Year

£92,800First Year

Profit From Rental Income

After 5 Years

£30,650

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£76,761

↗ 26%After 5 Years

Return On Investment

116%

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	£22,860	£23,203	£23,783	£24,378	£25,109	£119,332
Total Expenses	£16,109	£16,189	£16,290	£16,394	£16,510	£81,492
Profit Before Tax	£6,751	£7,013	£7,493	£7,984	£8,599	£37,840
Profit After Tax	£5,468	£5,681	£6,069	£6,467	£6,965	£30,650
Change In Property Value	£8,940	£9,208	£17,388	£20,012	£21,213	£76,761
Net Return	£14,408	£14,889	£23,457	£26,479	£28,178	£107,412
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	25%	29%	30%	116%

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