Flat
M6
2 beds
1 bath
Ford Lane, Salford M6
North West, England · M6
View property listing
Initial Investment
£71,650First YearProfit From Rental Income
£11,056
↗ 15%After 5 Years
Change In Property Value
£60,662
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,072 | £15,298 | £15,681 | £16,073 | £16,555 | £78,678 |
| Total Expenses | £12,851 | £12,919 | £13,000 | £13,084 | £13,174 | £65,028 |
| Profit Before Tax | £2,221 | £2,379 | £2,680 | £2,989 | £3,380 | £13,650 |
| Profit After Tax | £1,799 | £1,927 | £2,171 | £2,421 | £2,738 | £11,056 |
| Change In Property Value | £7,065 | £7,277 | £13,741 | £15,815 | £16,764 | £60,662 |
| Net Return | £8,864 | £9,204 | £15,912 | £18,236 | £19,502 | £71,718 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change