Flat M3 2 beds 2 baths

Queen Street, Salford M3

North West, England · M3

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£30,923

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 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	£23,016	£23,361	£23,945	£24,544	£25,280	£120,147
Total Expenses	£16,204	£16,285	£16,386	£16,490	£16,606	£81,970
Profit Before Tax	£6,812	£7,077	£7,559	£8,054	£8,674	£38,176
Profit After Tax	£5,518	£5,732	£6,123	£6,524	£7,026	£30,923
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£14,518	£15,002	£23,628	£26,670	£28,381	£108,199
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	25%	29%	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