Flat
M6
1 bed
1 bath
Mark Avenue, Salford M6
North West, England · M6
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£667
↗ 2%After 5 Years
Change In Property Value
£28,335
↗ 26%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,044 | £7,150 | £7,328 | £7,512 | £7,737 | £36,771 |
| Total Expenses | £7,069 | £7,125 | £7,186 | £7,248 | £7,313 | £35,942 |
| Profit Before Tax | £-25 | £24 | £142 | £263 | £424 | £829 |
| Profit After Tax | £-25 | £20 | £115 | £213 | £343 | £667 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £3,275 | £3,419 | £6,534 | £7,600 | £8,173 | £29,002 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change