Flat
M6
0 beds
1 bath
Frederick Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£36,700First YearProfit From Rental Income
£1,417
↗ 4%After 5 Years
Change In Property Value
£30,653
↗ 26%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 | £7,620 | £7,734 | £7,928 | £8,126 | £8,370 | £39,777 |
| Total Expenses | £7,483 | £7,541 | £7,603 | £7,667 | £7,734 | £38,028 |
| Profit Before Tax | £137 | £194 | £325 | £459 | £636 | £1,750 |
| Profit After Tax | £111 | £157 | £263 | £372 | £515 | £1,417 |
| Change In Property Value | £3,570 | £3,677 | £6,944 | £7,991 | £8,471 | £30,653 |
| Net Return | £3,681 | £3,834 | £7,207 | £8,363 | £8,986 | £32,070 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change