Flat M3 2 beds 2 baths

The Edge, Clowes Street, Salford Riverside M3

North West, England · M3

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£23,960

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£63,109

↗ 26%After 5 Years

Return On Investment

117%

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	£18,864	£19,147	£19,626	£20,116	£20,720	£98,473
Total Expenses	£13,607	£13,681	£13,772	£13,865	£13,968	£68,892
Profit Before Tax	£5,257	£5,466	£5,854	£6,251	£6,752	£29,580
Profit After Tax	£4,258	£4,427	£4,742	£5,064	£5,469	£23,960
Change In Property Value	£7,350	£7,571	£14,296	£16,453	£17,440	£63,109
Net Return	£11,608	£11,998	£19,037	£21,517	£22,909	£87,069
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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