Flat M6 0 beds 1 bath

Gardner Street, Salford M6

North West, England · M6

Initial Investment

First Year

£36,685First Year

Profit From Rental Income

After 5 Years

£4,785

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£32,819

↗ 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	£7,608	£7,722	£7,838	£8,034	£8,235	£39,437
Total Expenses	£6,588	£6,649	£6,702	£6,763	£6,826	£33,529
Profit Before Tax	£1,020	£1,073	£1,136	£1,270	£1,409	£5,908
Profit After Tax	£826	£869	£920	£1,029	£1,141	£4,785
Change In Property Value	£3,569	£6,739	£7,755	£8,221	£6,535	£32,819
Net Return	£4,395	£7,607	£8,676	£9,250	£7,676	£37,604
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