Flat M3 2 beds 2 baths

The Royal, Wilton Place, Salford M3

North West, England · M3

Initial Investment

First Year

£39,700First Year

Profit From Rental Income

After 5 Years

£8,487

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£33,229

↗ 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	£9,900	£10,048	£10,300	£10,557	£10,874	£51,679
Total Expenses	£8,108	£8,169	£8,237	£8,307	£8,381	£41,202
Profit Before Tax	£1,792	£1,880	£2,063	£2,251	£2,493	£10,478
Profit After Tax	£1,451	£1,522	£1,671	£1,823	£2,019	£8,487
Change In Property Value	£3,870	£3,986	£7,527	£8,663	£9,183	£33,229
Net Return	£5,321	£5,509	£9,198	£10,486	£11,202	£41,716
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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