Flat
M6
2 beds
2 baths
Shergar Way, Salford M6
North West, England · M6
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£14,728
↗ 17%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
100%
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 | £17,916 | £18,185 | £18,639 | £19,105 | £19,679 | £93,524 |
| Total Expenses | £14,901 | £14,973 | £15,062 | £15,152 | £15,252 | £75,341 |
| Profit Before Tax | £3,015 | £3,211 | £3,577 | £3,953 | £4,426 | £18,183 |
| Profit After Tax | £2,442 | £2,601 | £2,898 | £3,202 | £3,585 | £14,728 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £10,842 | £11,253 | £19,236 | £22,005 | £23,517 | £86,853 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change