Flat
M6
2 beds
1 bath
Ford Lane, Salford M6
North West, England · M6
View property listing
Initial Investment
£71,650First YearProfit From Rental Income
£17,397
↗ 24%After 5 Years
Change In Property Value
£60,662
↗ 26%After 5 Years
Return On Investment
109%
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 | £16,956 | £17,210 | £17,641 | £18,082 | £18,624 | £88,513 |
| Total Expenses | £13,235 | £13,311 | £13,401 | £13,493 | £13,595 | £67,035 |
| Profit Before Tax | £3,721 | £3,899 | £4,239 | £4,588 | £5,030 | £21,477 |
| Profit After Tax | £3,014 | £3,158 | £3,434 | £3,716 | £4,074 | £17,397 |
| Change In Property Value | £7,065 | £7,277 | £13,741 | £15,815 | £16,764 | £60,662 |
| Net Return | £10,079 | £10,435 | £17,175 | £19,531 | £20,838 | £78,059 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change