Flat
M6
0 beds
1 bath
Gardner Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£38,185First YearProfit From Rental Income
£1,809
↗ 5%After 5 Years
Change In Property Value
£31,928
↗ 26%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,932 | £8,051 | £8,252 | £8,459 | £8,712 | £41,406 |
| Total Expenses | £7,711 | £7,769 | £7,832 | £7,896 | £7,964 | £39,172 |
| Profit Before Tax | £221 | £282 | £420 | £562 | £748 | £2,234 |
| Profit After Tax | £179 | £229 | £340 | £455 | £606 | £1,809 |
| Change In Property Value | £3,719 | £3,830 | £7,232 | £8,324 | £8,823 | £31,928 |
| Net Return | £3,898 | £4,059 | £7,573 | £8,779 | £9,429 | £33,737 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change