Flat M3 1 bed 1 bath

Colliers Yard, Bankside Boulevard, Salford M3

North West, England · M3

Initial Investment

First Year

£86,497First Year

Profit From Rental Income

After 5 Years

£28,292

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£72,124

↗ 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	£21,480	£21,802	£22,347	£22,906	£23,593	£112,129
Total Expenses	£15,257	£15,335	£15,432	£15,532	£15,644	£77,200
Profit Before Tax	£6,223	£6,467	£6,915	£7,374	£7,950	£34,928
Profit After Tax	£5,041	£5,238	£5,601	£5,973	£6,439	£28,292
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,931	£72,124
Net Return	£13,441	£13,890	£21,939	£24,776	£26,370	£100,416
Return From Rental Income (%)	6%	6%	6%	7%	7%	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