Flat M6 0 beds 1 bath

Cheltenham Street, Salford M6

North West, England · M6

Initial Investment

First Year

£36,985First Year

Profit From Rental Income

After 5 Years

£4,927

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£33,095

↗ 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	£7,680	£7,795	£7,912	£8,110	£8,313	£39,810
Total Expenses	£6,627	£6,689	£6,742	£6,803	£6,866	£33,727
Profit Before Tax	£1,053	£1,106	£1,171	£1,307	£1,447	£6,083
Profit After Tax	£853	£896	£948	£1,058	£1,172	£4,927
Change In Property Value	£3,599	£6,795	£7,821	£8,290	£6,590	£33,095
Net Return	£4,451	£7,691	£8,769	£9,348	£7,762	£38,022
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