Flat
M3
2 beds
2 baths
The Edge, Clowes Street Salford M3
North West, England · M3
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£29,073
↗ 29%After 5 Years
Change In Property Value
£86,909
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,796 | £21,108 | £21,425 | £21,960 | £22,509 | £107,798 |
| Total Expenses | £14,215 | £14,296 | £14,369 | £14,464 | £14,562 | £71,905 |
| Profit Before Tax | £6,581 | £6,812 | £7,056 | £7,496 | £7,948 | £35,893 |
| Profit After Tax | £5,331 | £5,518 | £5,715 | £6,072 | £6,438 | £29,073 |
| Change In Property Value | £9,450 | £17,845 | £20,538 | £21,770 | £17,307 | £86,909 |
| Net Return | £14,781 | £23,362 | £26,253 | £27,842 | £23,745 | £115,983 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change