Flat M3 2 beds 2 baths

The Edge, Clowes Street Salford M3

North West, England · M3

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£19,344

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£77,019

↗ 26%After 5 Years

Return On Investment

103%

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	£22,932	£23,276	£23,858	£24,454	£25,188	£119,708
Total Expenses	£18,856	£18,999	£19,158	£19,320	£19,494	£95,827
Profit Before Tax	£4,076	£4,277	£4,700	£5,134	£5,694	£23,881
Profit After Tax	£3,302	£3,465	£3,807	£4,158	£4,612	£19,344
Change In Property Value	£8,970	£9,239	£17,447	£20,079	£21,284	£77,019
Net Return	£12,272	£12,704	£21,254	£24,238	£25,896	£96,363
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

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