Flat
M3
2 beds
2 baths
The Edge Clowes Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£29,796
↗ 24%After 5 Years
Change In Property Value
£100,460
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,520 | £26,918 | £27,591 | £28,281 | £29,129 | £138,438 |
| Total Expenses | £20,125 | £20,211 | £20,321 | £20,434 | £20,562 | £101,653 |
| Profit Before Tax | £6,395 | £6,707 | £7,269 | £7,846 | £8,567 | £36,785 |
| Profit After Tax | £5,180 | £5,432 | £5,888 | £6,356 | £6,940 | £29,796 |
| Change In Property Value | £11,700 | £12,051 | £22,756 | £26,190 | £27,762 | £100,460 |
| Net Return | £16,880 | £17,483 | £28,645 | £32,546 | £34,701 | £130,255 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change