Flat M3 2 beds 2 baths

Stanley Street, Salford M3

North West, England · M3

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£42,061

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£99,172

↗ 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	£29,532	£29,975	£30,724	£31,492	£32,437	£154,161
Total Expenses	£20,228	£20,318	£20,436	£20,557	£20,694	£102,234
Profit Before Tax	£9,304	£9,657	£10,288	£10,936	£11,743	£51,927
Profit After Tax	£7,536	£7,822	£8,333	£8,858	£9,512	£42,061
Change In Property Value	£11,550	£11,897	£22,465	£25,855	£27,406	£99,172
Net Return	£19,086	£19,718	£30,798	£34,712	£36,918	£141,233
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	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