Flat
M6
1 bed
1 bath
30 Frederick Road, Manchester, Salford M6
North West, England · M6
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-1,766
↘ -7%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,436 | £5,518 | £5,655 | £5,797 | £5,971 | £28,377 |
| Total Expenses | £5,916 | £5,970 | £6,027 | £6,085 | £6,145 | £30,143 |
| Profit Before Tax | £-480 | £-453 | £-371 | £-288 | £-174 | £-1,766 |
| Profit After Tax | £-480 | £-453 | £-371 | £-288 | £-174 | £-1,766 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £2,070 | £2,174 | £4,588 | £5,420 | £5,877 | £20,129 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change