Flat
M3
2 beds
1 bath
The Edge, Clowes Street, Salford, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£27,953
↗ 33%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
117%
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 | £21,180 | £21,498 | £22,035 | £22,586 | £23,264 | £110,562 |
| Total Expenses | £15,029 | £15,106 | £15,203 | £15,302 | £15,412 | £76,053 |
| Profit Before Tax | £6,151 | £6,391 | £6,832 | £7,284 | £7,851 | £34,510 |
| Profit After Tax | £4,983 | £5,177 | £5,534 | £5,900 | £6,359 | £27,953 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £13,233 | £13,674 | £21,580 | £24,368 | £25,935 | £98,790 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change