Flat
M3
3 beds
2 baths
Embankment Exchange, 98 Greengate, Salford M3
North West, England · M3
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£41,814
↗ 34%After 5 Years
Change In Property Value
£97,884
↗ 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 | £29,256 | £29,695 | £30,437 | £31,198 | £32,134 | £152,720 |
| Total Expenses | £20,002 | £20,092 | £20,209 | £20,329 | £20,465 | £101,098 |
| Profit Before Tax | £9,254 | £9,603 | £10,228 | £10,869 | £11,669 | £51,622 |
| Profit After Tax | £7,496 | £7,778 | £8,285 | £8,804 | £9,452 | £41,814 |
| Change In Property Value | £11,400 | £11,742 | £22,173 | £25,519 | £27,050 | £97,884 |
| Net Return | £18,896 | £19,520 | £30,458 | £34,323 | £36,502 | £139,698 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change