Flat M3 1 bed 1 bath

Embankment West, 3 New Kings Head Yard, Salford M3

North West, England · M3

Initial Investment

First Year

£49,300First Year

Profit From Rental Income

After 5 Years

£10,733

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£44,420

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,632	£10,791	£10,953	£11,227	£11,508	£55,112
Total Expenses	£8,243	£8,309	£8,367	£8,436	£8,506	£41,861
Profit Before Tax	£2,389	£2,482	£2,587	£2,791	£3,001	£13,251
Profit After Tax	£1,935	£2,011	£2,095	£2,261	£2,431	£10,733
Change In Property Value	£4,830	£9,121	£10,497	£11,127	£8,846	£44,420
Net Return	£6,765	£11,131	£12,592	£13,388	£11,277	£55,153
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%

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