Flat
M3
2 beds
2 baths
The Edge, Clowes Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£2,131
↗ 2%After 5 Years
Change In Property Value
£90,156
↗ 26%After 5 Years
Return On Investment
83%
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 | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £18,677 | £18,773 | £18,883 | £18,995 | £19,117 | £94,445 |
| Profit Before Tax | £-77 | £106 | £468 | £839 | £1,312 | £2,649 |
| Profit After Tax | £-77 | £86 | £379 | £680 | £1,063 | £2,131 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,156 |
| Net Return | £10,423 | £10,901 | £20,802 | £24,184 | £25,978 | £92,287 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change