Flat M3 2 beds 2 baths

Embankment Exchange, 98 Greengate, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£34,166

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£83,716

↗ 26%After 5 Years

Return On Investment

115%

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	£24,924	£25,298	£25,930	£26,579	£27,376	£130,107
Total Expenses	£17,387	£17,470	£17,576	£17,685	£17,807	£87,926
Profit Before Tax	£7,537	£7,828	£8,354	£8,894	£9,568	£42,181
Profit After Tax	£6,105	£6,340	£6,767	£7,204	£7,750	£34,166
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£15,855	£16,383	£25,730	£29,029	£30,885	£117,883
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	25%	28%	30%	115%

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