Flat M3 1 bed 1 bath

Adelphi Wharf 1, 11 Adelphi Street, Salford M3

North West, England · M3

Initial Investment

First Year

£41,200First Year

Profit From Rental Income

After 5 Years

£15,675

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£34,517

↗ 26%After 5 Years

Return On Investment

122%

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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£8,516	£8,580	£8,654	£8,729	£8,810	£43,290
Profit Before Tax	£3,484	£3,600	£3,831	£4,068	£4,371	£19,352
Profit After Tax	£2,822	£2,916	£3,103	£3,295	£3,540	£15,675
Change In Property Value	£4,020	£4,141	£7,819	£8,999	£9,539	£34,517
Net Return	£6,842	£7,056	£10,922	£12,294	£13,079	£50,192
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	17%	17%	27%	30%	32%	122%

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