Flat
M3
2 beds
2 baths
The Edge, Clowes Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£54,405
↗ 35%After 5 Years
Change In Property Value
£122,355
↗ 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 | £36,576 | £37,125 | £38,053 | £39,004 | £40,174 | £190,932 |
| Total Expenses | £24,503 | £24,604 | £24,740 | £24,879 | £25,039 | £123,765 |
| Profit Before Tax | £12,073 | £12,521 | £13,313 | £14,125 | £15,136 | £67,167 |
| Profit After Tax | £9,779 | £10,142 | £10,783 | £11,441 | £12,260 | £54,405 |
| Change In Property Value | £14,250 | £14,678 | £27,716 | £31,899 | £33,813 | £122,355 |
| Net Return | £24,029 | £24,819 | £38,499 | £43,340 | £46,072 | £176,760 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change