Flat M6 3 beds 1 bath

Hallwood Avenue, Salford M6

North West, England · M6

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£10,764

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 26%After 5 Years

Return On Investment

97%

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	£16,452	£16,699	£17,116	£17,544	£18,070	£85,882
Total Expenses	£14,357	£14,428	£14,513	£14,599	£14,695	£72,593
Profit Before Tax	£2,095	£2,271	£2,603	£2,945	£3,376	£13,289
Profit After Tax	£1,697	£1,839	£2,109	£2,385	£2,734	£10,764
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£9,797	£10,182	£17,863	£20,517	£21,954	£80,313
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	26%	97%

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