Flat M3 2 beds 1 bath

Embankment West, 2 New Kings Head Yard, Salford M3

North West, England · M3

Initial Investment

First Year

£72,400First Year

Profit From Rental Income

After 5 Years

£23,030

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£61,306

↗ 26%After 5 Years

Return On Investment

116%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,324	£18,599	£19,064	£19,540	£20,127	£95,654
Total Expenses	£13,275	£13,349	£13,438	£13,530	£13,631	£67,222
Profit Before Tax	£5,049	£5,250	£5,626	£6,011	£6,496	£28,432
Profit After Tax	£4,090	£4,253	£4,557	£4,869	£5,262	£23,030
Change In Property Value	£7,140	£7,354	£13,887	£15,983	£16,942	£61,306
Net Return	£11,230	£11,607	£18,444	£20,852	£22,203	£84,336
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	116%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change