Flat M3 1 bed 1 bath

Embankment West, 2 New Kings Head Yard, Salford M3

North West, England · M3

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£20,377

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

120%

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	£11,098	£11,168	£11,250	£11,335	£11,427	£56,278
Profit Before Tax	£4,502	£4,666	£4,980	£5,301	£5,707	£25,156
Profit After Tax	£3,646	£3,780	£4,034	£4,294	£4,623	£20,377
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£9,346	£9,651	£15,120	£17,053	£18,148	£69,318
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	17%	26%	29%	31%	120%

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