Flat M3 2 beds 2 baths

Local Blackfriars, Block B, Salford M3

North West, England · M3

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£21,054

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£57,957

↗ 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	£17,256	£17,515	£17,953	£18,402	£18,954	£90,079
Total Expenses	£12,652	£12,724	£12,811	£12,900	£12,998	£64,086
Profit Before Tax	£4,604	£4,790	£5,142	£5,502	£5,956	£25,993
Profit After Tax	£3,729	£3,880	£4,165	£4,456	£4,824	£21,054
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£10,479	£10,833	£17,293	£19,566	£20,841	£79,012
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	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