Flat
M6
2 beds
1 bath
Eccles Old Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£6,021
↗ 15%After 5 Years
Change In Property Value
£35,867
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,316 | £8,441 | £8,567 | £8,782 | £9,001 | £43,107 |
| Total Expenses | £7,014 | £7,077 | £7,130 | £7,194 | £7,258 | £35,674 |
| Profit Before Tax | £1,302 | £1,364 | £1,437 | £1,588 | £1,743 | £7,433 |
| Profit After Tax | £1,054 | £1,105 | £1,164 | £1,286 | £1,412 | £6,021 |
| Change In Property Value | £3,900 | £7,365 | £8,476 | £8,984 | £7,143 | £35,867 |
| Net Return | £4,954 | £8,469 | £9,640 | £10,271 | £8,554 | £41,888 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 21% | 24% | 26% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change