Flat M3 0 beds 1 bath

Embankment West, 3 New Kings Head Yard, Salford M3

North West, England · M3

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£21,328

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£57,957

↗ 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	£17,328	£17,588	£18,028	£18,478	£19,033	£90,455
Total Expenses	£12,660	£12,732	£12,819	£12,908	£13,006	£64,123
Profit Before Tax	£4,668	£4,856	£5,209	£5,571	£6,027	£26,331
Profit After Tax	£3,781	£3,934	£4,219	£4,512	£4,882	£21,328
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£10,531	£10,886	£17,348	£19,622	£20,898	£79,286
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	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