Flat
M6
0 beds
1 bath
Cheltenham Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£36,085First YearProfit From Rental Income
£1,244
↗ 3%After 5 Years
Change In Property Value
£30,125
↗ 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 | £7,488 | £7,600 | £7,790 | £7,985 | £8,225 | £39,088 |
| Total Expenses | £7,389 | £7,446 | £7,508 | £7,571 | £7,638 | £37,552 |
| Profit Before Tax | £99 | £154 | £282 | £414 | £587 | £1,536 |
| Profit After Tax | £80 | £125 | £229 | £335 | £475 | £1,244 |
| Change In Property Value | £3,509 | £3,614 | £6,824 | £7,854 | £8,325 | £30,125 |
| Net Return | £3,589 | £3,739 | £7,053 | £8,189 | £8,800 | £31,369 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| 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