Flat M3 1 bed 1 bath

Queen Street, Salford M3

North West, England · M3

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£33,874

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£82,428

↗ 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	£24,636	£25,006	£25,631	£26,271	£27,060	£128,603
Total Expenses	£17,160	£17,243	£17,348	£17,456	£17,577	£86,784
Profit Before Tax	£7,476	£7,763	£8,283	£8,815	£9,482	£41,820
Profit After Tax	£6,056	£6,288	£6,709	£7,141	£7,681	£33,874
Change In Property Value	£9,600	£9,888	£18,672	£21,490	£22,779	£82,428
Net Return	£15,656	£16,176	£25,381	£28,630	£30,460	£116,302
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
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