Flat M3 2 beds 1 bath

The Edge, Clowes Street, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£27,633

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£70,837

↗ 26%After 5 Years

Return On Investment

116%

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	£21,096	£21,412	£21,948	£22,496	£23,171	£110,124
Total Expenses	£15,020	£15,098	£15,194	£15,293	£15,403	£76,009
Profit Before Tax	£6,076	£6,315	£6,753	£7,203	£7,768	£34,115
Profit After Tax	£4,921	£5,115	£5,470	£5,835	£6,292	£27,633
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£13,171	£13,612	£21,516	£24,302	£25,868	£98,470
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	25%	29%	31%	116%

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