Flat M3 0 beds 1 bath

X1 Town Hall, Bexley Square, Salford M3

North West, England · M3

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-2,975

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£14,167

↗ 26%After 5 Years

Return On Investment

64%

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	£3,912	£3,971	£4,070	£4,172	£4,297	£20,421
Total Expenses	£4,573	£4,625	£4,678	£4,732	£4,787	£23,396
Profit Before Tax	£-661	£-655	£-608	£-560	£-490	£-2,975
Profit After Tax	£-661	£-655	£-608	£-560	£-490	£-2,975
Change In Property Value	£1,650	£1,700	£3,209	£3,694	£3,915	£14,167
Net Return	£989	£1,045	£2,601	£3,133	£3,425	£11,193
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	6%	6%	15%	18%	20%	64%

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