Flat
M6
0 beds
1 bath
Gardner Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£8,267
↗ 18%After 5 Years
Change In Property Value
£41,385
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,600 | £9,744 | £9,890 | £10,137 | £10,391 | £49,762 |
| Total Expenses | £7,786 | £7,851 | £7,906 | £7,973 | £8,041 | £39,557 |
| Profit Before Tax | £1,814 | £1,893 | £1,984 | £2,165 | £2,350 | £10,206 |
| Profit After Tax | £1,469 | £1,534 | £1,607 | £1,753 | £1,904 | £8,267 |
| Change In Property Value | £4,500 | £8,498 | £9,780 | £10,367 | £8,241 | £41,385 |
| Net Return | £5,969 | £10,031 | £11,387 | £12,120 | £10,145 | £49,652 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change