Flat
M3
2 beds
1 bath
Exchange Point, 3 New Kings Head Yard, Salford M3
North West, England · M3
View property listing
Initial Investment
£98,050First YearProfit From Rental Income
£5,179
↗ 5%After 5 Years
Change In Property Value
£80,625
↗ 26%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £16,098 | £16,169 | £16,255 | £16,343 | £16,439 | £81,304 |
| Profit Before Tax | £702 | £883 | £1,223 | £1,573 | £2,014 | £6,394 |
| Profit After Tax | £568 | £715 | £991 | £1,274 | £1,631 | £5,179 |
| Change In Property Value | £9,390 | £9,672 | £18,263 | £21,020 | £22,281 | £80,625 |
| Net Return | £9,958 | £10,387 | £19,254 | £22,293 | £23,912 | £85,804 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change