Flat
M6
0 beds
0 baths
The Campus Block A, 30 Frederick Road, Salford, Lancashire M6
North West, England · M6
View property listing
Initial Investment
£23,485First YearProfit From Rental Income
£-134
↘ -1%After 5 Years
Change In Property Value
£20,679
↗ 28%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,800 | £4,872 | £4,945 | £5,069 | £5,195 | £24,881 |
| Total Expenses | £4,892 | £4,949 | £4,997 | £5,051 | £5,107 | £24,995 |
| Profit Before Tax | £-92 | £-77 | £-52 | £17 | £89 | £-114 |
| Profit After Tax | £-92 | £-77 | £-52 | £14 | £72 | £-134 |
| Change In Property Value | £2,249 | £4,246 | £4,887 | £5,180 | £4,118 | £20,679 |
| Net Return | £2,157 | £4,169 | £4,835 | £5,194 | £4,190 | £20,545 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 9% | 18% | 21% | 22% | 18% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change