Flat
M3
2 beds
2 baths
The Edge, Clowes Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£46,008
↗ 34%After 5 Years
Change In Property Value
£106,899
↗ 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 | £31,836 | £32,314 | £33,121 | £33,949 | £34,968 | £166,188 |
| Total Expenses | £21,649 | £21,742 | £21,866 | £21,993 | £22,137 | £109,388 |
| Profit Before Tax | £10,187 | £10,571 | £11,255 | £11,957 | £12,831 | £56,801 |
| Profit After Tax | £8,252 | £8,563 | £9,117 | £9,685 | £10,393 | £46,008 |
| Change In Property Value | £12,450 | £12,824 | £24,215 | £27,869 | £29,541 | £106,899 |
| Net Return | £20,702 | £21,386 | £33,332 | £37,554 | £39,934 | £152,908 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 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