Flat M6 0 beds 1 bath

Gardner Street, Salford M6

North West, England · M6

Initial Investment

First Year

£38,185First Year

Profit From Rental Income

After 5 Years

£5,600

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£31,928

↗ 26%After 5 Years

Return On Investment

98%

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	£8,928	£9,062	£9,288	£9,521	£9,806	£46,605
Total Expenses	£7,811	£7,870	£7,936	£8,003	£8,074	£39,692
Profit Before Tax	£1,117	£1,192	£1,353	£1,518	£1,732	£6,913
Profit After Tax	£905	£966	£1,096	£1,230	£1,403	£5,600
Change In Property Value	£3,719	£3,830	£7,232	£8,324	£8,823	£31,928
Net Return	£4,624	£4,796	£8,328	£9,553	£10,227	£37,528
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change