Flat M3 0 beds 1 bath

Chapel Street, Salford M3

North West, England · M3

Initial Investment

First Year

£13,000First Year

Profit From Rental Income

After 5 Years

£-3,946

↘ -30%After 5 Years

Change In Property Value

After 5 Years

£10,304

↗ 26%After 5 Years

Return On Investment

49%

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	£3,072	£3,118	£3,196	£3,276	£3,374	£16,036
Total Expenses	£3,894	£3,945	£3,996	£4,047	£4,100	£19,982
Profit Before Tax	£-822	£-827	£-800	£-771	£-726	£-3,946
Profit After Tax	£-822	£-827	£-800	£-771	£-726	£-3,946
Change In Property Value	£1,200	£1,236	£2,334	£2,686	£2,847	£10,304
Net Return	£378	£409	£1,534	£1,915	£2,122	£6,358
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	3%	3%	12%	15%	16%	49%

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