Flat
M6
2 beds
2 baths
Pinhigh Place, Salford, Greater Manchester M6
North West, England · M6
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£5,493
↗ 14%After 5 Years
Change In Property Value
£34,488
↗ 28%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,004 | £8,124 | £8,246 | £8,452 | £8,663 | £41,489 |
| Total Expenses | £6,822 | £6,884 | £6,937 | £7,000 | £7,064 | £34,708 |
| Profit Before Tax | £1,182 | £1,240 | £1,308 | £1,452 | £1,600 | £6,782 |
| Profit After Tax | £957 | £1,004 | £1,060 | £1,176 | £1,296 | £5,493 |
| Change In Property Value | £3,750 | £7,081 | £8,150 | £8,639 | £6,868 | £34,488 |
| Net Return | £4,707 | £8,085 | £9,210 | £9,815 | £8,164 | £39,981 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change