Flat M6 0 beds 1 bath

Cheltenham Street, Salford M6

North West, England · M6

Initial Investment

First Year

£36,625First Year

Profit From Rental Income

After 5 Years

£1,366

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£30,589

↗ 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	£7,596	£7,710	£7,903	£8,100	£8,343	£39,652
Total Expenses	£7,471	£7,528	£7,591	£7,654	£7,721	£37,966
Profit Before Tax	£125	£182	£312	£446	£622	£1,687
Profit After Tax	£101	£147	£253	£361	£504	£1,366
Change In Property Value	£3,563	£3,669	£6,929	£7,975	£8,453	£30,589
Net Return	£3,664	£3,816	£7,182	£8,336	£8,957	£31,955
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	20%	23%	24%	87%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change