Flat M3 1 bed 1 bath

Quebec Building, Bury Street, Salford, Lancashire M3

North West, England · M3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£8,600

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

105%

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	£9,972	£10,122	£10,375	£10,634	£10,953	£52,055
Total Expenses	£8,155	£8,216	£8,284	£8,354	£8,429	£41,438
Profit Before Tax	£1,817	£1,906	£2,090	£2,280	£2,524	£10,618
Profit After Tax	£1,472	£1,544	£1,693	£1,847	£2,045	£8,600
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£5,372	£5,561	£9,279	£10,577	£11,299	£42,087
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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