Flat M3 2 beds 2 baths

Adelphi Wharf, Adelphi Street, Salford M3

North West, England · M3

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£10,711

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

108%

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	£11,160	£11,327	£11,611	£11,901	£12,258	£58,257
Total Expenses	£8,869	£8,932	£9,003	£9,076	£9,154	£45,033
Profit Before Tax	£2,291	£2,396	£2,608	£2,825	£3,104	£13,223
Profit After Tax	£1,856	£1,941	£2,112	£2,288	£2,514	£10,711
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£6,206	£6,421	£10,573	£12,026	£12,836	£48,061
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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