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
£-2,760
↘ -12%After 5 Years
Change In Property Value
£19,306
↗ 26%After 5 Years
Return On Investment
70%
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 | £4,994 | £5,119 | £5,272 | £25,057 |
| Total Expenses | £5,454 | £5,507 | £5,562 | £5,618 | £5,676 | £27,817 |
| Profit Before Tax | £-654 | £-635 | £-568 | £-500 | £-404 | £-2,760 |
| Profit After Tax | £-654 | £-635 | £-568 | £-500 | £-404 | £-2,760 |
| Change In Property Value | £2,249 | £2,316 | £4,373 | £5,033 | £5,335 | £19,306 |
| Net Return | £1,595 | £1,681 | £3,805 | £4,534 | £4,931 | £16,546 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 7% | 7% | 16% | 19% | 21% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change