Flat M6 0 beds 1 bath

Frederick Road, Salford M6

North West, England · M6

Initial Investment

First Year

£36,700First Year

Profit From Rental Income

After 5 Years

£4,824

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£32,832

↗ 28%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,620	£7,734	£7,850	£8,047	£8,248	£39,499
Total Expenses	£6,591	£6,652	£6,705	£6,766	£6,829	£33,543
Profit Before Tax	£1,029	£1,082	£1,145	£1,280	£1,419	£5,956
Profit After Tax	£834	£876	£928	£1,037	£1,149	£4,824
Change In Property Value	£3,570	£6,741	£7,759	£8,224	£6,538	£32,832
Net Return	£4,404	£7,618	£8,687	£9,261	£7,687	£37,657
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	103%

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