Flat
M3
2 beds
1 bath
Embankment West, 2 New Kings Head Yard, Salford M3
North West, England · M3
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£16,232
↗ 23%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £12,745 | £12,816 | £12,900 | £12,986 | £13,080 | £64,526 |
| Profit Before Tax | £3,455 | £3,627 | £3,954 | £4,290 | £4,714 | £20,040 |
| Profit After Tax | £2,798 | £2,938 | £3,203 | £3,475 | £3,818 | £16,232 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £9,698 | £10,045 | £16,623 | £18,920 | £20,190 | £75,478 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change