Flat M6 0 beds 1 bath

Gardner Street, Salford M6

North West, England · M6

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£6,021

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£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

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