Flat M3 1 bed 1 bath

The Edge, Clowes Street, Salford M3

North West, England · M3

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£18,423

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 26%After 5 Years

Return On Investment

114%

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	£15,720	£15,956	£16,355	£16,764	£17,266	£82,061
Total Expenses	£11,705	£11,775	£11,858	£11,943	£12,036	£59,316
Profit Before Tax	£4,015	£4,181	£4,497	£4,821	£5,231	£22,744
Profit After Tax	£3,252	£3,386	£3,642	£3,905	£4,237	£18,423
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£9,402	£9,721	£15,604	£17,672	£18,830	£71,229
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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