Flat M3 1 bed 1 bath

Exchange Point, Embankment West, New Kings Head Yard, Salford M3

North West, England · M3

Initial Investment

First Year

£65,200First Year

Profit From Rental Income

After 5 Years

£19,854

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£55,124

↗ 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	£16,476	£16,723	£17,141	£17,570	£18,097	£86,007
Total Expenses	£12,138	£12,209	£12,294	£12,380	£12,476	£61,496
Profit Before Tax	£4,338	£4,514	£4,848	£5,189	£5,621	£24,511
Profit After Tax	£3,514	£3,657	£3,927	£4,203	£4,553	£19,854
Change In Property Value	£6,420	£6,613	£12,487	£14,371	£15,233	£55,124
Net Return	£9,934	£10,269	£16,413	£18,575	£19,787	£74,978
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	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