Flat M6 0 beds 1 bath

Gardner Street, Salford M6

North West, England · M6

Initial Investment

First Year

£35,785First Year

Profit From Rental Income

After 5 Years

£4,451

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£31,991

↗ 28%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,416	£7,527	£7,640	£7,831	£8,027	£38,441
Total Expenses	£6,472	£6,533	£6,586	£6,647	£6,709	£32,947
Profit Before Tax	£944	£994	£1,054	£1,185	£1,318	£5,495
Profit After Tax	£764	£805	£854	£959	£1,068	£4,451
Change In Property Value	£3,479	£6,569	£7,560	£8,013	£6,371	£31,991
Net Return	£4,243	£7,374	£8,414	£8,973	£7,438	£36,442
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	21%	24%	25%	21%	102%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change