Flat
M6
1 bed
1 bath
Ford Lane, Salford M6
North West, England · M6
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£13,820
↗ 23%After 5 Years
Change In Property Value
£55,167
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,792 | £12,984 | £13,179 | £13,508 | £13,846 | £66,308 |
| Total Expenses | £9,713 | £9,782 | £9,842 | £9,917 | £9,993 | £49,247 |
| Profit Before Tax | £3,079 | £3,202 | £3,336 | £3,591 | £3,852 | £17,061 |
| Profit After Tax | £2,494 | £2,594 | £2,702 | £2,909 | £3,120 | £13,820 |
| Change In Property Value | £5,999 | £11,327 | £13,037 | £13,819 | £10,986 | £55,167 |
| Net Return | £8,493 | £13,921 | £15,739 | £16,728 | £14,106 | £68,987 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change