Flat M3 2 beds 1 bath

Exchange Point, Salford M3

North West, England · M3

Initial Investment

First Year

£96,300First Year

Profit From Rental Income

After 5 Years

£31,966

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£79,337

↗ 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	£23,628	£23,982	£24,582	£25,197	£25,952	£123,341
Total Expenses	£16,583	£16,664	£16,767	£16,872	£16,991	£83,877
Profit Before Tax	£7,045	£7,318	£7,815	£8,324	£8,962	£39,464
Profit After Tax	£5,707	£5,928	£6,330	£6,743	£7,259	£31,966
Change In Property Value	£9,240	£9,517	£17,972	£20,684	£21,925	£79,337
Net Return	£14,947	£15,445	£24,302	£27,426	£29,184	£111,304
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	25%	28%	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