Flat
M3
2 beds
1 bath
Embankment West, 2 New Kings Head Yard, Salford M3
North West, England · M3
View property listing
Initial Investment
£72,400First YearProfit From Rental Income
£19,881
↗ 27%After 5 Years
Change In Property Value
£65,665
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,708 | £15,944 | £16,183 | £16,587 | £17,002 | £81,424 |
| Total Expenses | £11,228 | £11,302 | £11,367 | £11,449 | £11,533 | £56,880 |
| Profit Before Tax | £4,480 | £4,642 | £4,816 | £5,138 | £5,469 | £24,544 |
| Profit After Tax | £3,628 | £3,760 | £3,901 | £4,162 | £4,430 | £19,881 |
| Change In Property Value | £7,140 | £13,483 | £15,517 | £16,448 | £13,076 | £65,665 |
| Net Return | £10,768 | £17,242 | £19,418 | £20,610 | £17,506 | £85,545 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change