Flat M6 0 beds 1 bath

Cheltenham Street, Salford M6

North West, England · M6

Initial Investment

First Year

£36,085First Year

Profit From Rental Income

After 5 Years

£4,592

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£32,267

↗ 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	£7,488	£7,600	£7,714	£7,907	£8,105	£38,815
Total Expenses	£6,512	£6,573	£6,625	£6,686	£6,749	£33,145
Profit Before Tax	£976	£1,027	£1,089	£1,221	£1,356	£5,670
Profit After Tax	£791	£832	£882	£989	£1,098	£4,592
Change In Property Value	£3,509	£6,625	£7,625	£8,083	£6,426	£32,267
Net Return	£4,299	£7,457	£8,507	£9,071	£7,524	£36,859
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
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