Flat M3 1 bed 1 bath

Salford M3

North West, England · M3

Initial Investment

First Year

£104,325First Year

Profit From Rental Income

After 5 Years

£35,315

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£85,243

↗ 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	£25,476	£25,858	£26,505	£27,167	£27,982	£132,988
Total Expenses	£17,677	£17,761	£17,869	£17,979	£18,103	£89,390
Profit Before Tax	£7,799	£8,097	£8,636	£9,188	£9,879	£43,598
Profit After Tax	£6,317	£6,558	£6,995	£7,442	£8,002	£35,315
Change In Property Value	£9,928	£10,226	£19,309	£22,223	£23,557	£85,243
Net Return	£16,245	£16,784	£26,304	£29,666	£31,559	£120,558
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	25%	28%	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