Flat
M3
2 beds
2 baths
The Edge, Clowes Street, Salford M3
North West, England · M3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£40,745
↗ 34%After 5 Years
Change In Property Value
£96,596
↗ 26%After 5 Years
Return On Investment
115%
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 | £28,764 | £29,195 | £29,925 | £30,673 | £31,594 | £150,152 |
| Total Expenses | £19,755 | £19,844 | £19,960 | £20,078 | £20,213 | £99,849 |
| Profit Before Tax | £9,009 | £9,352 | £9,966 | £10,595 | £11,381 | £50,303 |
| Profit After Tax | £7,298 | £7,575 | £8,072 | £8,582 | £9,218 | £40,745 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £18,548 | £19,162 | £29,953 | £33,765 | £35,912 | £137,341 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change