Flat M3 0 beds 1 bath

The Edge, Clowes Street, Salford M3

North West, England · M3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£11,414

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

109%

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	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£9,107	£9,170	£9,242	£9,316	£9,396	£46,232
Profit Before Tax	£2,449	£2,559	£2,780	£3,007	£3,297	£14,092
Profit After Tax	£1,984	£2,073	£2,252	£2,435	£2,670	£11,414
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£6,484	£6,708	£11,004	£12,509	£13,348	£50,053
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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