Flat M3 2 beds 2 baths

The Edge, Clowes Street Salford M3

North West, England · M3

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£62,420

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£164,162

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,276	£39,865	£40,463	£41,475	£42,512	£203,591
Total Expenses	£25,072	£25,181	£25,281	£25,424	£25,571	£126,529
Profit Before Tax	£14,204	£14,685	£15,182	£16,050	£16,941	£77,062
Profit After Tax	£11,505	£11,894	£12,297	£13,001	£13,722	£62,420
Change In Property Value	£17,850	£33,707	£38,793	£41,121	£32,691	£164,162
Net Return	£29,355	£45,601	£51,091	£54,122	£46,413	£226,582
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change