Flat M3 1 bed 1 bath

Adelphi Wharf 2, 9 Adelphi Street, Salford M3

North West, England · M3

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£7,942

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£32,199

↗ 26%After 5 Years

Return On Investment

104%

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	£9,588	£9,732	£9,975	£10,224	£10,531	£50,051
Total Expenses	£7,918	£7,979	£8,046	£8,115	£8,188	£40,245
Profit Before Tax	£1,670	£1,753	£1,929	£2,110	£2,343	£9,805
Profit After Tax	£1,353	£1,420	£1,563	£1,709	£1,898	£7,942
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£5,103	£5,283	£8,856	£10,103	£10,796	£40,141
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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