Flat M6 1 bed 1 bath

Salford M6

North West, England · M6

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£11,613

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£49,663

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,868	£12,165	£12,469	£59,715
Total Expenses	£8,944	£9,011	£9,069	£9,141	£9,214	£45,378
Profit Before Tax	£2,577	£2,682	£2,799	£3,024	£3,255	£14,337
Profit After Tax	£2,087	£2,172	£2,267	£2,450	£2,637	£11,613
Change In Property Value	£5,400	£10,197	£11,736	£12,440	£9,890	£49,663
Net Return	£7,487	£12,369	£14,003	£14,889	£12,526	£61,275
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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