Flat M3 2 beds 1 bath

Exchange Point, 3 New Kings Head Yard, Salford M3

North West, England · M3

Initial Investment

First Year

£98,050First Year

Profit From Rental Income

After 5 Years

£7,462

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£80,625

↗ 26%After 5 Years

Return On Investment

90%

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	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£16,158	£16,230	£16,317	£16,407	£16,505	£81,618
Profit Before Tax	£1,242	£1,431	£1,785	£2,148	£2,607	£9,213
Profit After Tax	£1,006	£1,159	£1,446	£1,740	£2,112	£7,462
Change In Property Value	£9,390	£9,672	£18,263	£21,020	£22,281	£80,625
Net Return	£10,396	£10,831	£19,709	£22,760	£24,392	£88,088
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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