Flat
M3
2 beds
2 baths
The Edge, Clowes Street M3
North West, England · M3
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£55,721
↗ 35%After 5 Years
Change In Property Value
£124,931
↗ 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 | £37,344 | £37,904 | £38,852 | £39,823 | £41,018 | £194,941 |
| Total Expenses | £24,977 | £25,079 | £25,217 | £25,358 | £25,520 | £126,149 |
| Profit Before Tax | £12,367 | £12,825 | £13,635 | £14,466 | £15,498 | £68,792 |
| Profit After Tax | £10,017 | £10,389 | £11,045 | £11,717 | £12,553 | £55,721 |
| Change In Property Value | £14,550 | £14,987 | £28,300 | £32,570 | £34,524 | £124,931 |
| Net Return | £24,567 | £25,375 | £39,344 | £44,287 | £47,078 | £180,652 |
| 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