Flat M3 2 beds 2 baths

Tempus Tower, 9 Mirabel Street, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£17,993

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

114%

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	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£11,475	£11,544	£11,626	£11,710	£11,802	£58,155
Profit Before Tax	£3,921	£4,083	£4,392	£4,708	£5,109	£22,214
Profit After Tax	£3,176	£3,307	£3,557	£3,814	£4,138	£17,993
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£9,176	£9,487	£15,227	£17,245	£18,375	£69,511
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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