Flat
M3
1 bed
1 bath
Exchange Point, Embankment West, New Kings Head Yard, Salford M3
North West, England · M3
View property listing
Initial Investment
£65,200First YearProfit From Rental Income
£17,022
↗ 26%After 5 Years
Change In Property Value
£59,043
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,124 | £14,336 | £14,551 | £14,915 | £15,288 | £73,213 |
| Total Expenses | £10,298 | £10,369 | £10,432 | £10,510 | £10,590 | £52,198 |
| Profit Before Tax | £3,826 | £3,967 | £4,119 | £4,405 | £4,698 | £21,015 |
| Profit After Tax | £3,099 | £3,213 | £3,337 | £3,568 | £3,805 | £17,022 |
| Change In Property Value | £6,420 | £12,123 | £13,953 | £14,790 | £11,758 | £59,043 |
| Net Return | £9,519 | £15,336 | £17,289 | £18,358 | £15,563 | £76,066 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change