Flat M3 2 beds 1 bath

Fiftyfive, 55 Queen Street, Salford M3

North West, England · M3

Initial Investment

First Year

£80,900First Year

Profit From Rental Income

After 5 Years

£19,902

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£68,003

↗ 26%After 5 Years

Return On Investment

109%

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	£18,600	£18,879	£19,351	£19,835	£20,430	£97,095
Total Expenses	£14,334	£14,408	£14,498	£14,591	£14,693	£72,524
Profit Before Tax	£4,266	£4,471	£4,853	£5,244	£5,737	£24,571
Profit After Tax	£3,455	£3,621	£3,931	£4,248	£4,647	£19,902
Change In Property Value	£7,920	£8,158	£15,404	£17,729	£18,793	£68,003
Net Return	£11,375	£11,779	£19,335	£21,977	£23,440	£87,906
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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