Flat
M6
1 bed
1 bath
Salford M6
North West, England · M6
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£3,158
↗ 7%After 5 Years
Change In Property Value
£36,062
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,964 | £9,098 | £9,326 | £9,559 | £9,846 | £46,793 |
| Total Expenses | £8,451 | £8,510 | £8,576 | £8,643 | £8,715 | £42,895 |
| Profit Before Tax | £513 | £588 | £750 | £916 | £1,131 | £3,898 |
| Profit After Tax | £416 | £476 | £607 | £742 | £916 | £3,158 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £4,616 | £4,802 | £8,776 | £10,144 | £10,882 | £39,220 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change