Flat M6 1 bed 1 bath

Cholmondeley Road, Salford M6

North West, England · M6

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-266

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£25,759

↗ 26%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,396	£6,492	£6,654	£6,821	£7,025	£33,388
Total Expenses	£6,607	£6,663	£6,722	£6,782	£6,846	£33,620
Profit Before Tax	£-211	£-171	£-68	£38	£180	£-232
Profit After Tax	£-211	£-171	£-68	£38	£146	£-266
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£2,789	£2,919	£5,767	£6,754	£7,264	£25,493
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	9%	19%	22%	23%	82%

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