Flat
M3
1 bed
1 bath
Exchange Point, Embankment West, New Kings Head Yard, Salford M3
North West, England · M3
View property listing
Initial Investment
£65,200First YearProfit From Rental Income
£16,520
↗ 25%After 5 Years
Change In Property Value
£55,124
↗ 26%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £12,050 | £12,120 | £12,202 | £12,287 | £12,379 | £61,039 |
| Profit Before Tax | £3,550 | £3,714 | £4,027 | £4,349 | £4,755 | £20,395 |
| Profit After Tax | £2,875 | £3,008 | £3,262 | £3,522 | £3,852 | £16,520 |
| Change In Property Value | £6,420 | £6,613 | £12,487 | £14,371 | £15,233 | £55,124 |
| Net Return | £9,295 | £9,621 | £15,749 | £17,894 | £19,085 | £71,644 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change