Flat
M6
2 beds
1 bath
Eccles Old Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£2,728
↗ 7%After 5 Years
Change In Property Value
£34,774
↗ 26%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,640 | £8,770 | £8,989 | £9,214 | £9,490 | £45,102 |
| Total Expenses | £8,220 | £8,279 | £8,344 | £8,410 | £8,481 | £41,734 |
| Profit Before Tax | £420 | £491 | £645 | £803 | £1,009 | £3,368 |
| Profit After Tax | £340 | £397 | £522 | £651 | £818 | £2,728 |
| Change In Property Value | £4,050 | £4,172 | £7,877 | £9,066 | £9,610 | £34,774 |
| Net Return | £4,390 | £4,569 | £8,400 | £9,717 | £10,427 | £37,502 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change