Flat
M6
3 beds
0 baths
Ford Lane, Salford, Greater Manchester M6
North West, England · M6
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£17,214
↗ 18%After 5 Years
Change In Property Value
£79,853
↗ 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 | £19,836 | £20,134 | £20,637 | £21,153 | £21,787 | £103,547 |
| Total Expenses | £16,283 | £16,359 | £16,452 | £16,547 | £16,653 | £82,294 |
| Profit Before Tax | £3,553 | £3,775 | £4,185 | £4,605 | £5,134 | £21,252 |
| Profit After Tax | £2,878 | £3,058 | £3,390 | £3,730 | £4,158 | £17,214 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £12,178 | £12,637 | £21,478 | £24,548 | £26,226 | £97,067 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| 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