Flat M3 0 beds 1 bath

The Edge, Clowes Street M3

North West, England · M3

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£7,284

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

99%

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	£12,660	£12,850	£13,171	£13,500	£13,905	£66,087
Total Expenses	£11,212	£11,310	£11,415	£11,522	£11,635	£57,094
Profit Before Tax	£1,448	£1,540	£1,756	£1,978	£2,270	£8,993
Profit After Tax	£1,173	£1,248	£1,423	£1,602	£1,839	£7,284
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£6,123	£6,346	£11,050	£12,683	£13,584	£49,786
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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