Flat M3 2 beds 1 bath

Exchange Point, 3 New Kings Head Yard, Salford M3

North West, England · M3

Initial Investment

First Year

£98,050First Year

Profit From Rental Income

After 5 Years

£28,835

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£86,358

↗ 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	£20,664	£20,974	£21,289	£21,821	£22,366	£107,114
Total Expenses	£14,137	£14,218	£14,291	£14,386	£14,483	£71,515
Profit Before Tax	£6,527	£6,756	£6,998	£7,435	£7,883	£35,599
Profit After Tax	£5,287	£5,472	£5,668	£6,022	£6,386	£28,835
Change In Property Value	£9,390	£17,731	£20,407	£21,632	£17,197	£86,358
Net Return	£14,677	£23,204	£26,076	£27,654	£23,583	£115,193
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change