Flat M3 1 bed 1 bath

Bankside Colliers Yard, 12 Bankside Boulevard, Salford M3

North West, England · M3

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£29,927

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 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	£22,332	£22,667	£23,234	£23,814	£24,529	£116,576
Total Expenses	£15,739	£15,818	£15,918	£16,020	£16,134	£79,630
Profit Before Tax	£6,593	£6,849	£7,316	£7,794	£8,395	£36,946
Profit After Tax	£5,340	£5,547	£5,926	£6,314	£6,800	£29,927
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£14,040	£14,508	£22,847	£25,788	£27,443	£104,627
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