Flat M3 2 beds 2 baths

Bury Street, Salford M3

North West, England · M3

Initial Investment

First Year

£76,700First Year

Profit From Rental Income

After 5 Years

£19,547

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£64,912

↗ 26%After 5 Years

Return On Investment

110%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£13,798	£13,871	£13,960	£14,050	£14,151	£69,830
Profit Before Tax	£4,202	£4,399	£4,767	£5,144	£5,620	£24,132
Profit After Tax	£3,404	£3,563	£3,861	£4,167	£4,552	£19,547
Change In Property Value	£7,560	£7,787	£14,704	£16,923	£17,938	£64,912
Net Return	£10,964	£11,350	£18,565	£21,090	£22,491	£84,460
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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