Flat
M6
2 beds
1 bath
Ford Lane, Salford, Greater Manchester M6
North West, England · M6
View property listing
Initial Investment
£84,925First YearProfit From Rental Income
£14,356
↗ 17%After 5 Years
Change In Property Value
£70,966
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,628 | £17,892 | £18,340 | £18,798 | £19,362 | £92,021 |
| Total Expenses | £14,693 | £14,766 | £14,853 | £14,943 | £15,042 | £74,298 |
| Profit Before Tax | £2,935 | £3,127 | £3,486 | £3,855 | £4,320 | £17,723 |
| Profit After Tax | £2,377 | £2,533 | £2,824 | £3,123 | £3,499 | £14,356 |
| Change In Property Value | £8,265 | £8,513 | £16,075 | £18,501 | £19,611 | £70,966 |
| Net Return | £10,642 | £11,046 | £18,899 | £21,624 | £23,110 | £85,321 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change