Flat M3 2 beds 2 baths

Bankside, Colliers Yard, Greengate, Salford M3

North West, England · M3

Initial Investment

First Year

£144,250First Year

Profit From Rental Income

After 5 Years

£50,412

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£114,627

↗ 26%After 5 Years

Return On Investment

114%

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	£34,260	£34,774	£35,643	£36,534	£37,630	£178,842
Total Expenses	£23,081	£23,179	£23,309	£23,442	£23,594	£116,604
Profit Before Tax	£11,179	£11,595	£12,335	£13,093	£14,036	£62,238
Profit After Tax	£9,055	£9,392	£9,991	£10,605	£11,370	£50,412
Change In Property Value	£13,350	£13,751	£25,966	£29,884	£31,677	£114,627
Net Return	£22,405	£23,143	£35,957	£40,489	£43,047	£165,039
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	16%	25%	28%	30%	114%

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