Flat
M6
4 beds
1 bath
Glenfyne Road, Salford, Greater Manchester M6
North West, England · M6
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£22,857
↗ 16%After 5 Years
Change In Property Value
£113,339
↗ 26%After 5 Years
Return On Investment
96%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,808 | £27,210 | £27,890 | £28,588 | £29,445 | £139,941 |
| Total Expenses | £22,138 | £22,224 | £22,335 | £22,449 | £22,577 | £111,722 |
| Profit Before Tax | £4,670 | £4,986 | £5,555 | £6,139 | £6,868 | £28,219 |
| Profit After Tax | £3,783 | £4,039 | £4,500 | £4,973 | £5,563 | £22,857 |
| Change In Property Value | £13,200 | £13,596 | £25,674 | £29,548 | £31,321 | £113,339 |
| Net Return | £16,983 | £17,635 | £30,174 | £34,521 | £36,884 | £136,196 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change