Flat M3 3 beds 2 baths

Firefly Close, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£98,925First Year

Profit From Rental Income

After 5 Years

£32,953

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£81,269

↗ 26%After 5 Years

Return On Investment

115%

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	£24,204	£24,567	£25,181	£25,811	£26,585	£126,348
Total Expenses	£16,938	£17,020	£17,125	£17,231	£17,351	£85,665
Profit Before Tax	£7,266	£7,547	£8,057	£8,579	£9,234	£40,683
Profit After Tax	£5,886	£6,113	£6,526	£6,949	£7,479	£32,953
Change In Property Value	£9,465	£9,749	£18,409	£21,187	£22,459	£81,269
Net Return	£15,351	£15,862	£24,935	£28,137	£29,938	£114,222
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	25%	28%	30%	115%

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