Flat M3 2 beds 2 baths

The Edge Clowes Street, Salford M3

North West, England · M3

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£43,176

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£100,460

↗ 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	£30,036	£30,487	£31,249	£32,030	£32,991	£156,792
Total Expenses	£20,477	£20,568	£20,687	£20,809	£20,948	£103,489
Profit Before Tax	£9,559	£9,919	£10,562	£11,221	£12,043	£53,303
Profit After Tax	£7,743	£8,034	£8,555	£9,089	£9,755	£43,176
Change In Property Value	£11,700	£12,051	£22,756	£26,190	£27,762	£100,460
Net Return	£19,443	£20,085	£31,311	£35,279	£37,517	£143,635
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	16%	16%	25%	28%	30%	115%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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