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
£19,514
↗ 27%After 5 Years
Change In Property Value
£61,306
↗ 26%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 | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £13,183 | £13,255 | £13,342 | £13,431 | £13,529 | £66,740 |
| Profit Before Tax | £4,217 | £4,406 | £4,761 | £5,124 | £5,582 | £24,091 |
| Profit After Tax | £3,416 | £3,569 | £3,856 | £4,151 | £4,522 | £19,514 |
| Change In Property Value | £7,140 | £7,354 | £13,887 | £15,983 | £16,942 | £61,306 |
| Net Return | £10,556 | £10,923 | £17,743 | £20,133 | £21,464 | £80,820 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change