Flat M3 2 beds 2 baths

The Edge, Clowes Street, Salford M3

North West, England · M3

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£32,263

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£106,899

↗ 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	£28,224	£28,647	£29,364	£30,098	£31,001	£147,333
Total Expenses	£21,288	£21,376	£21,490	£21,608	£21,741	£107,502
Profit Before Tax	£6,936	£7,271	£7,873	£8,490	£9,260	£39,831
Profit After Tax	£5,619	£5,890	£6,377	£6,877	£7,501	£32,263
Change In Property Value	£12,450	£12,824	£24,215	£27,869	£29,541	£106,899
Net Return	£18,069	£18,713	£30,592	£34,746	£37,042	£139,162
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

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