Flat
M6
2 beds
2 baths
Pinhigh Place, Salford, Greater Manchester M6
North West, England · M6
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£1,915
↗ 5%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,004 | £8,124 | £8,327 | £8,535 | £8,791 | £41,782 |
| Total Expenses | £7,760 | £7,818 | £7,881 | £7,946 | £8,014 | £39,418 |
| Profit Before Tax | £244 | £306 | £446 | £590 | £777 | £2,364 |
| Profit After Tax | £198 | £248 | £361 | £478 | £630 | £1,915 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £3,948 | £4,111 | £7,655 | £8,872 | £9,528 | £34,113 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change